[KWANTAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 78.35%
YoY- 172.14%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,609,488 3,452,163 3,197,146 3,153,744 2,237,488 1,949,988 1,742,360 30.80%
PBT 5,004 213,300 224,881 201,018 114,640 105,107 90,481 -85.40%
Tax 0 -22,151 -28,010 -38,498 -24,352 -11,156 -9,696 -
NP 5,004 191,149 196,870 162,520 90,288 93,951 80,785 -84.26%
-
NP to SH 10,564 150,839 153,749 151,090 84,716 77,672 67,565 -70.87%
-
Tax Rate 0.00% 10.38% 12.46% 19.15% 21.24% 10.61% 10.72% -
Total Cost 2,604,484 3,261,014 3,000,276 2,991,224 2,147,200 1,856,037 1,661,574 34.82%
-
Net Worth 789,192 793,280 736,827 720,659 663,494 323,097 501,768 35.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 789,192 793,280 736,827 720,659 663,494 323,097 501,768 35.13%
NOSH 310,705 311,090 310,897 310,629 155,385 155,335 155,346 58.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.19% 5.54% 6.16% 5.15% 4.04% 4.82% 4.64% -
ROE 1.34% 19.01% 20.87% 20.97% 12.77% 24.04% 13.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 839.86 1,109.70 1,028.36 1,015.28 1,439.96 1,255.34 1,121.60 -17.49%
EPS 3.40 48.48 49.45 48.64 54.52 25.00 43.49 -81.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.55 2.37 2.32 4.27 2.08 3.23 -14.76%
Adjusted Per Share Value based on latest NOSH - 310,662
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 837.24 1,107.61 1,025.79 1,011.86 717.88 625.64 559.03 30.80%
EPS 3.39 48.40 49.33 48.48 27.18 24.92 21.68 -70.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5321 2.5452 2.3641 2.3122 2.1288 1.0366 1.6099 35.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.60 3.70 4.08 4.32 3.45 2.48 2.40 -
P/RPS 0.31 0.33 0.40 0.43 0.24 0.20 0.21 29.55%
P/EPS 76.47 7.63 8.25 8.88 6.33 4.96 5.52 474.05%
EY 1.31 13.10 12.12 11.26 15.80 20.16 18.12 -82.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.45 1.72 1.86 0.81 1.19 0.74 23.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 26/05/08 22/02/08 28/11/07 29/08/07 28/05/07 -
Price 1.88 2.85 4.10 4.14 3.92 3.15 2.40 -
P/RPS 0.22 0.26 0.40 0.41 0.27 0.25 0.21 3.14%
P/EPS 55.29 5.88 8.29 8.51 7.19 6.30 5.52 362.71%
EY 1.81 17.01 12.06 11.75 13.91 15.87 18.12 -78.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.12 1.73 1.78 0.92 1.51 0.74 0.00%

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

Post a Comment