[KWANTAS] QoQ Quarter Result on 31-Mar-2008 [#3]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -26.85%
YoY- 73.55%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 295,897 652,372 1,054,303 820,988 1,017,500 559,372 643,218 -40.26%
PBT -57,216 1,251 44,639 68,152 71,849 28,660 37,246 -
Tax 16 0 -1,143 -1,759 -13,161 -6,088 -3,884 -
NP -57,200 1,251 43,496 66,393 58,688 22,572 33,362 -
-
NP to SH -50,650 2,641 35,527 39,767 54,366 21,179 26,998 -
-
Tax Rate - 0.00% 2.56% 2.58% 18.32% 21.24% 10.43% -
Total Cost 353,097 651,121 1,010,807 754,595 958,812 536,800 609,856 -30.41%
-
Net Worth 769,880 789,192 772,129 738,040 720,737 663,494 621,262 15.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 769,880 789,192 772,129 738,040 720,737 663,494 621,262 15.29%
NOSH 311,692 310,705 311,719 311,409 310,662 155,385 155,315 58.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.33% 0.19% 4.13% 8.09% 5.77% 4.04% 5.19% -
ROE -6.58% 0.33% 4.60% 5.39% 7.54% 3.19% 4.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.93 209.96 338.22 263.64 327.53 359.99 414.14 -62.37%
EPS -16.25 0.85 11.40 12.77 17.50 13.63 8.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.54 2.477 2.37 2.32 4.27 4.00 -27.37%
Adjusted Per Share Value based on latest NOSH - 311,409
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.94 209.31 338.27 263.41 326.46 179.47 206.37 -40.26%
EPS -16.25 0.85 11.40 12.76 17.44 6.80 8.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4701 2.5321 2.4773 2.368 2.3124 2.1288 1.9933 15.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.71 2.60 3.70 4.08 4.32 3.45 2.48 -
P/RPS 1.80 1.24 1.09 1.55 1.32 0.96 0.60 107.31%
P/EPS -10.52 305.88 32.46 31.95 24.69 25.31 14.27 -
EY -9.50 0.33 3.08 3.13 4.05 3.95 7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.02 1.49 1.72 1.86 0.81 0.62 7.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 26/05/08 22/02/08 28/11/07 29/08/07 -
Price 1.80 1.88 2.85 4.10 4.14 3.92 3.15 -
P/RPS 1.90 0.90 0.84 1.56 1.26 1.09 0.76 83.69%
P/EPS -11.08 221.18 25.01 32.11 23.66 28.76 18.12 -
EY -9.03 0.45 4.00 3.11 4.23 3.48 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 1.15 1.73 1.78 0.92 0.79 -5.10%

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