[KWANTAS] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -76.36%
YoY- -1281.14%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,248,186 1,260,434 1,142,840 1,108,828 1,568,532 1,568,318 1,896,538 -24.39%
PBT 5,166 16,357 -42,408 -153,532 -95,323 -114,845 -111,930 -
Tax -6,312 7,069 -1,000 13,380 7,880 -9,980 32 -
NP -1,146 23,426 -43,408 -140,152 -87,443 -124,825 -111,898 -95.32%
-
NP to SH 4,366 16,185 -32,660 -124,776 -70,750 -104,729 -96,018 -
-
Tax Rate 122.18% -43.22% - - - - - -
Total Cost 1,249,332 1,237,008 1,186,248 1,248,980 1,655,975 1,693,143 2,008,436 -27.19%
-
Net Worth 961,406 870,637 888,177 782,625 910,234 744,949 770,014 15.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 961,406 870,637 888,177 782,625 910,234 744,949 770,014 15.99%
NOSH 311,134 312,056 311,641 277,526 311,724 311,694 311,746 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.09% 1.86% -3.80% -12.64% -5.57% -7.96% -5.90% -
ROE 0.45% 1.86% -3.68% -15.94% -7.77% -14.06% -12.47% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 401.17 403.91 366.72 399.54 503.18 503.16 608.36 -24.29%
EPS 1.40 5.19 -10.48 -40.04 -22.70 -33.60 -30.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.79 2.85 2.82 2.92 2.39 2.47 16.14%
Adjusted Per Share Value based on latest NOSH - 277,526
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 400.47 404.40 366.67 355.76 503.25 503.19 608.49 -24.39%
EPS 1.40 5.19 -10.48 -40.03 -22.70 -33.60 -30.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0846 2.7934 2.8497 2.511 2.9204 2.3901 2.4705 15.99%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.81 1.81 2.15 2.01 1.80 1.71 -
P/RPS 0.44 0.45 0.49 0.54 0.40 0.36 0.28 35.27%
P/EPS 125.42 34.90 -17.27 -4.78 -8.86 -5.36 -5.55 -
EY 0.80 2.87 -5.79 -20.91 -11.29 -18.67 -18.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.64 0.76 0.69 0.75 0.69 -11.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.67 1.72 1.80 2.15 2.24 2.23 1.80 -
P/RPS 0.42 0.43 0.49 0.54 0.45 0.44 0.30 25.22%
P/EPS 119.01 33.16 -17.18 -4.78 -9.87 -6.64 -5.84 -
EY 0.84 3.02 -5.82 -20.91 -10.13 -15.07 -17.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.76 0.77 0.93 0.73 -18.25%

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