[KWANTAS] QoQ TTM Result on 30-Jun-2010 [#4]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 200.55%
YoY- 106.17%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,160,655 1,291,391 1,243,564 1,252,313 1,337,619 1,191,683 1,193,367 -1.83%
PBT 91,259 81,544 57,828 5,166 -21,457 -60,562 -135,412 -
Tax -14,830 -15,812 -16,362 -6,312 10,063 7,364 11,680 -
NP 76,429 65,732 41,466 -1,146 -11,394 -53,198 -123,732 -
-
NP to SH 76,758 66,065 43,262 4,366 -4,342 -39,071 -104,585 -
-
Tax Rate 16.25% 19.39% 28.29% 122.18% - - - -
Total Cost 1,084,226 1,225,659 1,202,098 1,253,459 1,349,013 1,244,881 1,317,099 -12.17%
-
Net Worth 1,005,759 1,003,207 963,529 963,496 872,603 888,100 782,625 18.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,005,759 1,003,207 963,529 963,496 872,603 888,100 782,625 18.22%
NOSH 311,380 311,555 311,821 311,811 312,761 311,614 277,526 7.98%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.58% 5.09% 3.33% -0.09% -0.85% -4.46% -10.37% -
ROE 7.63% 6.59% 4.49% 0.45% -0.50% -4.40% -13.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 372.74 414.50 398.81 401.63 427.68 382.42 430.00 -9.09%
EPS 24.65 21.20 13.87 1.40 -1.39 -12.54 -37.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 3.22 3.09 3.09 2.79 2.85 2.82 9.48%
Adjusted Per Share Value based on latest NOSH - 311,811
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 372.39 414.34 398.99 401.80 429.17 382.34 382.88 -1.83%
EPS 24.63 21.20 13.88 1.40 -1.39 -12.54 -33.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2269 3.2187 3.0914 3.0913 2.7997 2.8494 2.511 18.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.12 1.86 1.60 1.76 1.81 1.81 2.15 -
P/RPS 0.57 0.45 0.40 0.44 0.42 0.47 0.50 9.13%
P/EPS 8.60 8.77 11.53 125.70 -130.38 -14.44 -5.71 -
EY 11.63 11.40 8.67 0.80 -0.77 -6.93 -17.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.52 0.57 0.65 0.64 0.76 -8.98%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 -
Price 2.58 2.12 1.85 1.67 1.72 1.80 2.15 -
P/RPS 0.69 0.51 0.46 0.42 0.40 0.47 0.50 23.97%
P/EPS 10.47 10.00 13.33 119.27 -123.89 -14.36 -5.71 -
EY 9.55 10.00 7.50 0.84 -0.81 -6.97 -17.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.60 0.54 0.62 0.63 0.76 3.48%

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