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

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,703,690	1,688,494	1,729,198	1,826,810	2,091,234	1,991,181	1,914,557	-7.49%
YoY %	0.90%	-2.35%	-5.34%	-12.64%	5.02%	4.00%	-	-
Horiz. %	88.99%	88.19%	90.32%	95.42%	109.23%	104.00%	100.00%	-
PBT	-152,784	-95,850	83,307	149,538	62,732	-67,388	-525,726	-56.15%
YoY %	-59.40%	-215.06%	-44.29%	138.38%	193.09%	87.18%	-	-
Horiz. %	29.06%	18.23%	-15.85%	-28.44%	-11.93%	12.82%	100.00%	-
Tax	-6,373	-4,228	7,461	21,686	34,815	51,865	75,665	-
YoY %	-50.73%	-156.67%	-65.60%	-37.71%	-32.87%	-31.45%	-	-
Horiz. %	-8.42%	-5.59%	9.86%	28.66%	46.01%	68.55%	100.00%	-
NP	-159,157	-100,078	90,768	171,224	97,547	-15,523	-450,061	-50.02%
YoY %	-59.03%	-210.26%	-46.99%	75.53%	728.40%	96.55%	-	-
Horiz. %	35.36%	22.24%	-20.17%	-38.04%	-21.67%	3.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-61,521	-35,405	53,168	92,310	76,255	18,942	-225,678	-57.99%
YoY %	-73.76%	-166.59%	-42.40%	21.05%	302.57%	108.39%	-	-
Horiz. %	27.26%	15.69%	-23.56%	-40.90%	-33.79%	-8.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-8.96%	-14.50%	-55.50%	-	-	-
YoY %	-	-	38.21%	73.87%	0.00%	-	-	-
Horiz. %	-	-	16.14%	26.13%	100.00%	-	-	-
Total Cost	1,862,847	1,788,572	1,638,430	1,655,586	1,993,687	2,006,704	2,364,618	-14.71%
YoY %	4.15%	9.16%	-1.04%	-16.96%	-0.65%	-15.14%	-	-
Horiz. %	78.78%	75.64%	69.29%	70.01%	84.31%	84.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	760,962	766,346	812,049	836,497	826,906	794,325	755,936	0.44%
YoY %	-0.70%	-5.63%	-2.92%	1.16%	4.10%	5.08%	-	-
Horiz. %	100.66%	101.38%	107.42%	110.66%	109.39%	105.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	9,461	9,461	9,344	9,344	9,344	9,344	15,756	-28.84%
YoY %	0.00%	1.25%	0.00%	0.00%	0.00%	-40.70%	-	-
Horiz. %	60.05%	60.05%	59.30%	59.30%	59.30%	59.30%	100.00%	-
Div Payout %	0.00%	0.00%	17.58%	10.12%	12.25%	49.33%	0.00%	-
YoY %	0.00%	0.00%	73.72%	-17.39%	-75.17%	0.00%	-	-
Horiz. %	0.00%	0.00%	35.64%	20.51%	24.83%	100.00%	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	760,962	766,346	812,049	836,497	826,906	794,325	755,936	0.44%
YoY %	-0.70%	-5.63%	-2.92%	1.16%	4.10%	5.08%	-	-
Horiz. %	100.66%	101.38%	107.42%	110.66%	109.39%	105.08%	100.00%	-
NOSH	963,243	946,106	944,243	939,885	939,666	934,499	933,254	2.13%
YoY %	1.81%	0.20%	0.46%	0.02%	0.55%	0.13%	-	-
Horiz. %	103.21%	101.38%	101.18%	100.71%	100.69%	100.13%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	-9.34%	-5.93%	5.25%	9.37%	4.66%	-0.78%	-23.51%	-
YoY %	-57.50%	-212.95%	-43.97%	101.07%	697.44%	96.68%	-	-
Horiz. %	39.73%	25.22%	-22.33%	-39.86%	-19.82%	3.32%	100.00%	-
ROE	-8.08%	-4.62%	6.55%	11.04%	9.22%	2.38%	-29.85%	-
YoY %	-74.89%	-170.53%	-40.67%	19.74%	287.39%	107.97%	-	-
Horiz. %	27.07%	15.48%	-21.94%	-36.98%	-30.89%	-7.97%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	176.87	178.47	183.13	194.37	222.55	213.07	205.15	-9.42%
YoY %	-0.90%	-2.54%	-5.78%	-12.66%	4.45%	3.86%	-	-
Horiz. %	86.21%	86.99%	89.27%	94.75%	108.48%	103.86%	100.00%	-
EPS	-6.39	-3.74	5.63	9.82	8.12	2.03	-24.18	-58.85%
YoY %	-70.86%	-166.43%	-42.67%	20.94%	300.00%	108.40%	-	-
Horiz. %	26.43%	15.47%	-23.28%	-40.61%	-33.58%	-8.40%	100.00%	-
DPS	0.98	1.00	1.00	1.00	0.99	1.00	1.70	-30.75%
YoY %	-2.00%	0.00%	0.00%	1.01%	-1.00%	-41.18%	-	-
Horiz. %	57.65%	58.82%	58.82%	58.82%	58.24%	58.82%	100.00%	-
NAPS	0.79	0.81	0.86	0.89	0.88	0.85	0.81	-1.65%
YoY %	-2.47%	-5.81%	-3.37%	1.14%	3.53%	4.94%	-	-
Horiz. %	97.53%	100.00%	106.17%	109.88%	108.64%	104.94%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 939,885
RPS	162.41	160.96	164.84	174.15	199.36	189.82	182.51	-7.49%
YoY %	0.90%	-2.35%	-5.35%	-12.65%	5.03%	4.01%	-	-
Horiz. %	88.99%	88.19%	90.32%	95.42%	109.23%	104.01%	100.00%	-
EPS	-5.86	-3.38	5.07	8.80	7.27	1.81	-21.51	-58.00%
YoY %	-73.37%	-166.67%	-42.39%	21.05%	301.66%	108.41%	-	-
Horiz. %	27.24%	15.71%	-23.57%	-40.91%	-33.80%	-8.41%	100.00%	-
DPS	0.90	0.90	0.89	0.89	0.89	0.89	1.50	-28.88%
YoY %	0.00%	1.12%	0.00%	0.00%	0.00%	-40.67%	-	-
Horiz. %	60.00%	60.00%	59.33%	59.33%	59.33%	59.33%	100.00%	-
NAPS	0.7254	0.7305	0.7741	0.7974	0.7883	0.7572	0.7206	0.44%
YoY %	-0.70%	-5.63%	-2.92%	1.15%	4.11%	5.08%	-	-
Horiz. %	100.67%	101.37%	107.42%	110.66%	109.39%	105.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.50	0.49	0.47	0.42	0.45	0.43	0.46	5.72%
YoY %	2.04%	4.26%	11.90%	-6.67%	4.65%	-6.52%	-	-
Horiz. %	108.70%	106.52%	102.17%	91.30%	97.83%	93.48%	100.00%	-
P/EPS	-13.78	-23.25	15.27	8.25	12.32	44.89	-3.89	132.55%
YoY %	40.73%	-252.26%	85.09%	-33.04%	-72.56%	1,253.98%	-	-
Horiz. %	354.24%	597.69%	-392.54%	-212.08%	-316.71%	-1,153.98%	100.00%	-
EY	-7.26	-4.30	6.55	12.13	8.12	2.23	-25.73	-57.01%
YoY %	-68.84%	-165.65%	-46.00%	49.38%	264.13%	108.67%	-	-
Horiz. %	28.22%	16.71%	-25.46%	-47.14%	-31.56%	-8.67%	100.00%	-
DY	1.12	1.15	1.16	1.23	0.99	1.10	1.81	-27.40%
YoY %	-2.61%	-0.86%	-5.69%	24.24%	-10.00%	-39.23%	-	-
Horiz. %	61.88%	63.54%	64.09%	67.96%	54.70%	60.77%	100.00%	-
P/NAPS	1.11	1.07	1.00	0.91	1.14	1.07	1.16	-2.89%
YoY %	3.74%	7.00%	9.89%	-20.18%	6.54%	-7.76%	-	-
Horiz. %	95.69%	92.24%	86.21%	78.45%	98.28%	92.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
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	0.42	0.47	0.49	0.45	0.35	0.47	0.47	-7.23%
YoY %	-10.64%	-4.08%	8.89%	28.57%	-25.53%	0.00%	-	-
Horiz. %	89.36%	100.00%	104.26%	95.74%	74.47%	100.00%	100.00%	-
P/EPS	-11.74	-22.18	15.98	8.86	9.61	49.33	-3.97	106.16%
YoY %	47.07%	-238.80%	80.36%	-7.80%	-80.52%	1,342.57%	-	-
Horiz. %	295.72%	558.69%	-402.52%	-223.17%	-242.07%	-1,242.57%	100.00%	-
EY	-8.52	-4.51	6.26	11.29	10.40	2.03	-25.19	-51.48%
YoY %	-88.91%	-172.04%	-44.55%	8.56%	412.32%	108.06%	-	-
Horiz. %	33.82%	17.90%	-24.85%	-44.82%	-41.29%	-8.06%	100.00%	-
DY	1.31	1.20	1.11	1.15	1.28	1.00	1.77	-18.19%
YoY %	9.17%	8.11%	-3.48%	-10.16%	28.00%	-43.50%	-	-
Horiz. %	74.01%	67.80%	62.71%	64.97%	72.32%	56.50%	100.00%	-
P/NAPS	0.95	1.02	1.05	0.98	0.89	1.18	1.19	-13.95%
YoY %	-6.86%	-2.86%	7.14%	10.11%	-24.58%	-0.84%	-	-
Horiz. %	79.83%	85.71%	88.24%	82.35%	74.79%	99.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos