[KWANTAS] QoQ Quarter Result on 30-Jun-2006 [#4]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 325.68%
YoY- -34.51%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 495,660 435,187 375,923 334,029 256,975 256,467 280,082 46.35%
PBT 33,051 15,188 19,622 5,798 -3,204 5,838 7,757 163.05%
Tax -2,742 -2,030 -2,500 2,194 -1,213 -1,268 -500 211.30%
NP 30,309 13,158 17,122 7,992 -4,417 4,570 7,257 159.57%
-
NP to SH 22,914 12,170 15,590 8,330 -3,691 5,420 7,473 111.20%
-
Tax Rate 8.30% 13.37% 12.74% -37.84% - 21.72% 6.45% -
Total Cost 465,351 422,029 358,801 326,037 261,392 251,897 272,825 42.80%
-
Net Worth 501,777 488,043 473,600 446,302 525,214 390,598 439,318 9.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 7,438 - - - -
Div Payout % - - - 89.30% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,777 488,043 473,600 446,302 525,214 390,598 439,318 9.27%
NOSH 155,349 155,427 155,278 148,767 185,588 130,199 149,938 2.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.11% 3.02% 4.55% 2.39% -1.72% 1.78% 2.59% -
ROE 4.57% 2.49% 3.29% 1.87% -0.70% 1.39% 1.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 319.06 279.99 242.10 224.53 138.47 196.98 186.80 42.93%
EPS 14.75 7.83 10.04 5.36 -2.38 3.51 4.84 110.34%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.23 3.14 3.05 3.00 2.83 3.00 2.93 6.72%
Adjusted Per Share Value based on latest NOSH - 148,767
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 159.03 139.63 120.61 107.17 82.45 82.29 89.86 46.36%
EPS 7.35 3.90 5.00 2.67 -1.18 1.74 2.40 111.03%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
NAPS 1.6099 1.5659 1.5195 1.4319 1.6851 1.2532 1.4095 9.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.30 1.81 1.88 1.99 1.90 1.92 -
P/RPS 0.75 0.82 0.75 0.84 1.44 0.96 1.03 -19.07%
P/EPS 16.27 29.37 18.03 33.58 -100.06 45.64 38.52 -43.73%
EY 6.15 3.40 5.55 2.98 -1.00 2.19 2.60 77.62%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.59 0.63 0.70 0.63 0.66 7.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 30/08/06 29/05/06 28/02/06 30/11/05 -
Price 2.40 2.50 2.12 1.82 1.96 1.99 1.91 -
P/RPS 0.75 0.89 0.88 0.81 1.42 1.01 1.02 -18.54%
P/EPS 16.27 31.93 21.12 32.50 -98.55 47.80 38.32 -43.53%
EY 6.15 3.13 4.74 3.08 -1.01 2.09 2.61 77.16%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.70 0.61 0.69 0.66 0.65 9.03%

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