[KINSTEL] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 55.55%
YoY- 50.24%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,846 152,145 162,365 170,995 345,457 416,689 410,054 -66.65%
PBT -65,690 -304,476 -247,505 -119,436 -140,328 -86,122 -23,802 96.63%
Tax -14 10,663 -9 -14 -120,013 -13 -11 17.42%
NP -65,704 -293,813 -247,514 -119,450 -260,341 -86,135 -23,813 96.60%
-
NP to SH -32,563 -121,719 -94,629 -49,645 -111,677 -35,402 -8,422 146.14%
-
Tax Rate - - - - - - - -
Total Cost 144,550 445,958 409,879 290,445 605,798 502,824 433,867 -51.90%
-
Net Worth 4,993,686 114,534 239,699 333,048 375,034 489,380 519,876 351.24%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,993,686 114,534 239,699 333,048 375,034 489,380 519,876 351.24%
NOSH 1,040,351 1,041,223 1,042,169 1,040,775 1,041,763 1,041,235 1,039,753 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -83.33% -193.11% -152.44% -69.86% -75.36% -20.67% -5.81% -
ROE -0.65% -106.27% -39.48% -14.91% -29.78% -7.23% -1.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.58 14.61 15.58 16.43 33.16 40.02 39.44 -66.66%
EPS -3.13 -11.69 -9.08 -4.77 -10.72 -3.40 -0.81 146.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.80 0.11 0.23 0.32 0.36 0.47 0.50 351.07%
Adjusted Per Share Value based on latest NOSH - 1,040,775
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.52 14.50 15.48 16.30 32.93 39.72 39.09 -66.64%
EPS -3.10 -11.60 -9.02 -4.73 -10.65 -3.37 -0.80 146.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7604 0.1092 0.2285 0.3175 0.3575 0.4665 0.4956 351.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.24 0.155 0.165 0.155 0.27 0.325 0.295 -
P/RPS 3.17 1.06 1.06 0.94 0.81 0.81 0.75 161.18%
P/EPS -7.67 -1.33 -1.82 -3.25 -2.52 -9.56 -36.42 -64.56%
EY -13.04 -75.42 -55.03 -30.77 -39.70 -10.46 -2.75 181.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 1.41 0.72 0.48 0.75 0.69 0.59 -80.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 -
Price 0.175 0.21 0.17 0.195 0.185 0.29 0.425 -
P/RPS 2.31 1.44 1.09 1.19 0.56 0.72 1.08 65.92%
P/EPS -5.59 -1.80 -1.87 -4.09 -1.73 -8.53 -52.47 -77.49%
EY -17.89 -55.67 -53.41 -24.46 -57.95 -11.72 -1.91 343.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 1.91 0.74 0.61 0.51 0.62 0.85 -86.94%

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