[KWANTAS] QoQ Quarter Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 125.53%
YoY- -78.05%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 373,906 294,213 277,207 392,293 227,970 295,897 652,372 -31.02%
PBT 8,936 17,634 -38,838 -9,189 -30,169 -57,216 1,251 271.34%
Tax -4,802 -4,300 3,800 15,365 -7,501 16 0 -
NP 4,134 13,334 -35,038 6,176 -37,670 -57,200 1,251 122.01%
-
NP to SH 4,191 14,864 -31,194 7,797 -30,538 -50,650 2,641 36.08%
-
Tax Rate 53.74% 24.38% - - - - 0.00% -
Total Cost 369,772 280,879 312,245 386,117 265,640 353,097 651,121 -31.44%
-
Net Worth 872,603 888,100 782,625 622,868 744,753 769,880 789,192 6.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 872,603 888,100 782,625 622,868 744,753 769,880 789,192 6.93%
NOSH 312,761 311,614 277,526 311,434 311,612 311,692 310,705 0.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.11% 4.53% -12.64% 1.57% -16.52% -19.33% 0.19% -
ROE 0.48% 1.67% -3.99% 1.25% -4.10% -6.58% 0.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 119.55 94.42 99.88 125.96 73.16 94.93 209.96 -31.32%
EPS 1.34 4.77 -11.24 2.50 -9.80 -16.25 0.85 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.85 2.82 2.00 2.39 2.47 2.54 6.46%
Adjusted Per Share Value based on latest NOSH - 311,434
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 119.97 94.40 88.94 125.86 73.14 94.94 209.31 -31.02%
EPS 1.34 4.77 -10.01 2.50 -9.80 -16.25 0.85 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7997 2.8494 2.511 1.9984 2.3895 2.4701 2.5321 6.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.81 1.81 2.15 2.01 1.80 1.71 2.60 -
P/RPS 1.51 1.92 2.15 1.60 2.46 1.80 1.24 14.04%
P/EPS 135.07 37.95 -19.13 80.29 -18.37 -10.52 305.88 -42.04%
EY 0.74 2.64 -5.23 1.25 -5.44 -9.50 0.33 71.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.76 1.01 0.75 0.69 1.02 -25.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.72 1.80 2.15 2.24 2.23 1.80 1.88 -
P/RPS 1.44 1.91 2.15 1.78 3.05 1.90 0.90 36.83%
P/EPS 128.36 37.74 -19.13 89.47 -22.76 -11.08 221.18 -30.44%
EY 0.78 2.65 -5.23 1.12 -4.39 -9.03 0.45 44.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.76 1.12 0.93 0.73 0.74 -11.13%

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