[KWANTAS] QoQ TTM Result on 30-Jun-2008 [#4]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 5.99%
YoY- 94.2%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,230,542 2,823,560 3,545,163 3,452,163 3,041,078 2,715,750 2,133,437 3.00%
PBT -41,495 56,826 185,891 213,300 205,907 170,806 114,145 -
Tax -8,628 -2,886 -16,063 -22,151 -24,892 -25,875 -14,744 -30.01%
NP -50,123 53,940 169,828 191,149 181,015 144,931 99,401 -
-
NP to SH -43,020 27,285 132,301 150,839 142,310 125,457 83,261 -
-
Tax Rate - 5.08% 8.64% 10.38% 12.09% 15.15% 12.92% -
Total Cost 2,280,665 2,769,620 3,375,335 3,261,014 2,860,063 2,570,819 2,034,036 7.92%
-
Net Worth 744,753 769,880 789,192 772,129 738,040 720,737 621,540 12.80%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 744,753 769,880 789,192 772,129 738,040 720,737 621,540 12.80%
NOSH 311,612 311,692 310,705 311,719 311,409 310,662 155,385 58.95%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -2.25% 1.91% 4.79% 5.54% 5.95% 5.34% 4.66% -
ROE -5.78% 3.54% 16.76% 19.54% 19.28% 17.41% 13.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 715.81 905.88 1,141.00 1,107.46 976.55 874.18 1,373.00 -35.19%
EPS -13.81 8.75 42.58 48.39 45.70 40.38 53.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.47 2.54 2.477 2.37 2.32 4.00 -29.03%
Adjusted Per Share Value based on latest NOSH - 311,719
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 715.66 905.92 1,137.44 1,107.61 975.71 871.33 684.50 3.00%
EPS -13.80 8.75 42.45 48.40 45.66 40.25 26.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3895 2.4701 2.5321 2.4773 2.368 2.3124 1.9942 12.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.80 1.71 2.60 3.70 4.08 4.32 3.45 -
P/RPS 0.25 0.19 0.23 0.33 0.42 0.49 0.25 0.00%
P/EPS -13.04 19.53 6.11 7.65 8.93 10.70 6.44 -
EY -7.67 5.12 16.38 13.08 11.20 9.35 15.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 1.02 1.49 1.72 1.86 0.86 -8.71%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 26/05/08 22/02/08 28/11/07 -
Price 2.23 1.80 1.88 2.85 4.10 4.14 3.92 -
P/RPS 0.31 0.20 0.16 0.26 0.42 0.47 0.29 4.54%
P/EPS -16.15 20.56 4.42 5.89 8.97 10.25 7.32 -
EY -6.19 4.86 22.65 16.98 11.15 9.75 13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.73 0.74 1.15 1.73 1.78 0.98 -3.42%

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