[KINSTEL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KINSTEL] KINSTEEL BHD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.37%
YoY- 323.58%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,830,184 2,158,926 2,471,066 1,895,642 1,100,786 485,106 399,160 28.87%
PBT 99,200 -334,652 565,798 182,514 29,204 21,298 30,026 22.02%
Tax -420 59,938 2,446 -682 -2,354 -366 -1,476 -18.89%
NP 98,780 -274,714 568,244 181,832 26,850 20,932 28,550 22.97%
-
NP to SH 61,458 -85,278 339,888 113,732 26,850 20,932 28,550 13.62%
-
Tax Rate 0.42% - -0.43% 0.37% 8.06% 1.72% 4.92% -
Total Cost 1,731,404 2,433,640 1,902,822 1,713,810 1,073,936 464,174 370,610 29.27%
-
Net Worth 838,920 744,344 976,253 714,114 218,981 125,701 117,008 38.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 838,920 744,344 976,253 714,114 218,981 125,701 117,008 38.84%
NOSH 942,607 918,943 947,819 175,458 110,040 68,315 60,004 58.22%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.40% -12.72% 23.00% 9.59% 2.44% 4.31% 7.15% -
ROE 7.33% -11.46% 34.82% 15.93% 12.26% 16.65% 24.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 194.16 234.94 260.71 1,080.40 1,000.34 710.09 665.22 -18.54%
EPS 6.52 -9.28 35.86 64.82 24.40 30.64 47.58 -28.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.81 1.03 4.07 1.99 1.84 1.95 -12.24%
Adjusted Per Share Value based on latest NOSH - 175,491
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 174.47 205.81 235.56 180.71 104.94 46.24 38.05 28.87%
EPS 5.86 -8.13 32.40 10.84 2.56 2.00 2.72 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7096 0.9307 0.6808 0.2088 0.1198 0.1115 38.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.88 1.50 1.05 0.23 0.22 0.36 -
P/RPS 0.42 0.37 0.58 0.10 0.02 0.03 0.05 42.55%
P/EPS 12.42 -9.48 4.18 1.62 0.94 0.72 0.76 59.26%
EY 8.05 -10.55 23.91 61.73 106.09 139.27 132.17 -37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.46 0.26 0.12 0.12 0.18 30.99%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 19/08/09 04/08/08 21/09/07 30/08/06 29/08/05 26/08/04 -
Price 0.87 0.94 1.29 1.16 0.27 0.17 0.33 -
P/RPS 0.45 0.40 0.49 0.11 0.03 0.02 0.05 44.20%
P/EPS 13.34 -10.13 3.60 1.79 1.11 0.55 0.69 63.78%
EY 7.49 -9.87 27.80 55.88 90.37 180.24 144.18 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.16 1.25 0.29 0.14 0.09 0.17 33.88%

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