[KWANTAS] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 147.65%
YoY- 129.35%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 268,458 306,987 373,906 294,213 277,207 392,293 227,970 11.50%
PBT 13,824 17,434 8,936 17,634 -38,838 -9,189 -30,169 -
Tax -6,250 -1,010 -4,802 -4,300 3,800 15,365 -7,501 -11.44%
NP 7,574 16,424 4,134 13,334 -35,038 6,176 -37,670 -
-
NP to SH 7,702 16,505 4,191 14,864 -31,194 7,797 -30,538 -
-
Tax Rate 45.21% 5.79% 53.74% 24.38% - - - -
Total Cost 260,884 290,563 369,772 280,879 312,245 386,117 265,640 -1.19%
-
Net Worth 963,529 963,496 872,603 888,100 782,625 622,868 744,753 18.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 963,529 963,496 872,603 888,100 782,625 622,868 744,753 18.71%
NOSH 311,821 311,811 312,761 311,614 277,526 311,434 311,612 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.82% 5.35% 1.11% 4.53% -12.64% 1.57% -16.52% -
ROE 0.80% 1.71% 0.48% 1.67% -3.99% 1.25% -4.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.09 98.45 119.55 94.42 99.88 125.96 73.16 11.44%
EPS 2.47 5.30 1.34 4.77 -11.24 2.50 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.09 2.79 2.85 2.82 2.00 2.39 18.66%
Adjusted Per Share Value based on latest NOSH - 311,614
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.13 98.49 119.97 94.40 88.94 125.86 73.14 11.50%
EPS 2.47 5.30 1.34 4.77 -10.01 2.50 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0914 3.0913 2.7997 2.8494 2.511 1.9984 2.3895 18.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.60 1.76 1.81 1.81 2.15 2.01 1.80 -
P/RPS 1.86 1.79 1.51 1.92 2.15 1.60 2.46 -16.99%
P/EPS 64.78 33.25 135.07 37.95 -19.13 80.29 -18.37 -
EY 1.54 3.01 0.74 2.64 -5.23 1.25 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.65 0.64 0.76 1.01 0.75 -21.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 1.85 1.67 1.72 1.80 2.15 2.24 2.23 -
P/RPS 2.15 1.70 1.44 1.91 2.15 1.78 3.05 -20.77%
P/EPS 74.90 31.55 128.36 37.74 -19.13 89.47 -22.76 -
EY 1.34 3.17 0.78 2.65 -5.23 1.12 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.62 0.63 0.76 1.12 0.93 -25.31%

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