[KINSTEL] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -63.74%
YoY- 203.8%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 555,597 413,330 360,072 374,691 540,401 454,034 457,684 13.81%
PBT -20,103 -96,157 -49,293 12,769 36,831 83,000 16,938 -
Tax -2,270 -3,893 -125 -85 -125 7,796 14,100 -
NP -22,373 -100,050 -49,418 12,684 36,706 90,796 31,038 -
-
NP to SH -3,564 -46,777 -19,357 8,177 22,552 41,796 19,785 -
-
Tax Rate - - - 0.67% 0.34% -9.39% -83.24% -
Total Cost 577,970 513,380 409,490 362,007 503,695 363,238 426,646 22.45%
-
Net Worth 760,962 766,346 812,049 836,497 826,906 794,325 755,936 0.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,461 - - - 9,344 - -
Div Payout % - 0.00% - - - 22.36% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 760,962 766,346 812,049 836,497 826,906 794,325 755,936 0.44%
NOSH 963,243 946,106 944,243 939,885 939,666 934,499 933,254 2.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.03% -24.21% -13.72% 3.39% 6.79% 20.00% 6.78% -
ROE -0.47% -6.10% -2.38% 0.98% 2.73% 5.26% 2.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.68 43.69 38.13 39.87 57.51 48.59 49.04 11.43%
EPS -0.37 -4.94 -2.05 0.87 2.40 4.48 2.12 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.79 0.81 0.86 0.89 0.88 0.85 0.81 -1.65%
Adjusted Per Share Value based on latest NOSH - 939,885
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.96 39.40 34.33 35.72 51.52 43.28 43.63 13.80%
EPS -0.34 -4.46 -1.85 0.78 2.15 3.98 1.89 -
DPS 0.00 0.90 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.7254 0.7305 0.7741 0.7974 0.7883 0.7572 0.7206 0.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.88 0.87 0.86 0.81 1.00 0.91 0.94 -
P/RPS 1.53 1.99 2.26 2.03 1.74 1.87 1.92 -14.05%
P/EPS -237.84 -17.60 -41.95 93.10 41.67 20.35 44.34 -
EY -0.42 -5.68 -2.38 1.07 2.40 4.91 2.26 -
DY 0.00 1.15 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 1.11 1.07 1.00 0.91 1.14 1.07 1.16 -2.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 27/08/10 25/05/10 25/02/10 06/11/09 -
Price 0.75 0.83 0.90 0.87 0.78 1.00 0.96 -
P/RPS 1.30 1.90 2.36 2.18 1.36 2.06 1.96 -23.96%
P/EPS -202.70 -16.79 -43.90 100.00 32.50 22.36 45.28 -
EY -0.49 -5.96 -2.28 1.00 3.08 4.47 2.21 -
DY 0.00 1.20 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.95 1.02 1.05 0.98 0.89 1.18 1.19 -13.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment