[KINSTEL] YoY Annualized 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- 50.0%
YoY- -892.44%
Quarter Report
Latest QR
Upcoming QR
KINSTEL's Result
KINSTEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,048 257,604 376,996 3,607,696 2,351,398 2,082,122 1,830,184 -48.27%
PBT -52,444 -92,416 3,088 -2,496,746 14,066 -82,976 99,200 -
Tax 1,292 -50 -50 -221,676 -48 -4,566 -420 -
NP -51,152 -92,466 3,038 -2,718,422 14,018 -87,542 98,780 -
-
NP to SH -39,460 -70,638 166,108 -1,093,628 12,004 -20,090 61,458 -
-
Tax Rate - - 1.62% - 0.34% - 0.42% -
Total Cost 76,200 350,070 373,958 6,326,118 2,337,380 2,169,664 1,731,404 -38.10%
-
Net Worth 283,837 395,593 490,612 0 641,593 755,766 838,920 -15.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 283,837 395,593 490,612 0 641,593 755,766 838,920 -15.33%
NOSH 1,049,000 1,041,858 1,042,082 1,041,350 1,034,827 956,666 942,607 1.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -204.22% -35.89% 0.81% -75.35% 0.60% -4.20% 5.40% -
ROE -13.90% -17.86% 33.86% 0.00% 1.87% -2.66% 7.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.40 24.73 36.18 346.44 227.23 217.64 194.16 -49.07%
EPS -3.78 -6.78 15.94 -105.00 1.16 -2.10 6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.3797 0.4708 0.00 0.62 0.79 0.89 -16.62%
Adjusted Per Share Value based on latest NOSH - 1,040,775
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.39 24.56 35.94 343.92 224.16 198.49 174.47 -48.26%
EPS -3.76 -6.73 15.83 -104.25 1.14 -1.92 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.3771 0.4677 0.00 0.6116 0.7205 0.7997 -15.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.045 0.105 0.15 0.155 0.44 0.73 0.81 -
P/RPS 1.87 0.42 0.41 0.04 0.19 0.34 0.42 25.78%
P/EPS -1.19 -1.55 0.94 -0.15 37.93 -34.76 12.42 -
EY -84.19 -64.57 106.27 -677.55 2.64 -2.88 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.28 0.32 0.00 0.71 0.92 0.91 -22.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 21/02/17 29/02/16 27/02/15 28/02/14 29/08/12 24/08/11 27/08/10 -
Price 0.04 0.08 0.15 0.195 0.41 0.58 0.87 -
P/RPS 1.66 0.32 0.41 0.06 0.18 0.27 0.45 22.20%
P/EPS -1.06 -1.18 0.94 -0.19 35.34 -27.62 13.34 -
EY -94.71 -84.75 106.27 -538.57 2.83 -3.62 7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.21 0.32 0.00 0.66 0.73 0.98 -25.04%

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