[KWANTAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -28.63%
YoY- -59.27%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 811,110 375,923 1,122,204 793,524 536,549 280,082 1,206,549 -23.20%
PBT 34,810 19,622 16,190 10,391 13,595 7,757 48,962 -20.29%
Tax -4,530 -2,500 -788 -2,981 -1,768 -500 -11,343 -45.67%
NP 30,280 17,122 15,402 7,410 11,827 7,257 37,619 -13.43%
-
NP to SH 27,760 15,590 17,532 9,202 12,893 7,473 35,312 -14.78%
-
Tax Rate 13.01% 12.74% 4.87% 28.69% 13.00% 6.45% 23.17% -
Total Cost 780,830 358,801 1,106,802 786,114 524,722 272,825 1,168,930 -23.52%
-
Net Worth 487,780 473,600 401,487 352,442 425,431 439,318 389,840 16.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 6,781 - - - - -
Div Payout % - - 38.68% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 487,780 473,600 401,487 352,442 425,431 439,318 389,840 16.06%
NOSH 155,344 155,278 135,637 124,537 141,810 149,938 132,598 11.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.73% 4.55% 1.37% 0.93% 2.20% 2.59% 3.12% -
ROE 5.69% 3.29% 4.37% 2.61% 3.03% 1.70% 9.06% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 522.14 242.10 827.36 637.18 378.36 186.80 909.92 -30.87%
EPS 17.87 10.04 11.32 5.95 8.34 4.84 26.52 -23.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.05 2.96 2.83 3.00 2.93 2.94 4.47%
Adjusted Per Share Value based on latest NOSH - 185,588
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 260.24 120.61 360.05 254.60 172.15 89.86 387.11 -23.20%
EPS 8.91 5.00 5.63 2.95 4.14 2.40 11.33 -14.76%
DPS 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
NAPS 1.565 1.5195 1.2881 1.1308 1.365 1.4095 1.2508 16.06%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.30 1.81 1.88 1.99 1.90 1.92 1.89 -
P/RPS 0.44 0.75 0.23 0.31 0.50 1.03 0.21 63.51%
P/EPS 12.87 18.03 14.54 26.93 20.90 38.52 7.10 48.50%
EY 7.77 5.55 6.88 3.71 4.79 2.60 14.09 -32.67%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.64 0.70 0.63 0.66 0.64 9.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 29/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.50 2.12 1.82 1.96 1.99 1.91 1.89 -
P/RPS 0.48 0.88 0.22 0.31 0.53 1.02 0.21 73.25%
P/EPS 13.99 21.12 14.08 26.53 21.89 38.32 7.10 56.97%
EY 7.15 4.74 7.10 3.77 4.57 2.61 14.09 -36.30%
DY 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.61 0.69 0.66 0.65 0.64 15.99%

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