[KWANTAS] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -12.29%
YoY- 58.9%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,568,532 2,230,542 2,823,560 3,545,163 3,452,163 3,041,078 2,715,750 -30.66%
PBT -95,323 -41,495 56,826 185,891 213,300 205,907 170,806 -
Tax 7,880 -8,628 -2,886 -16,063 -22,151 -24,892 -25,875 -
NP -87,443 -50,123 53,940 169,828 191,149 181,015 144,931 -
-
NP to SH -70,750 -43,020 27,285 132,301 150,839 142,310 125,457 -
-
Tax Rate - - 5.08% 8.64% 10.38% 12.09% 15.15% -
Total Cost 1,655,975 2,280,665 2,769,620 3,375,335 3,261,014 2,860,063 2,570,819 -25.43%
-
Net Worth 622,868 744,753 769,880 789,192 772,129 738,040 720,737 -9.27%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 622,868 744,753 769,880 789,192 772,129 738,040 720,737 -9.27%
NOSH 311,434 311,612 311,692 310,705 311,719 311,409 310,662 0.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -5.57% -2.25% 1.91% 4.79% 5.54% 5.95% 5.34% -
ROE -11.36% -5.78% 3.54% 16.76% 19.54% 19.28% 17.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 503.65 715.81 905.88 1,141.00 1,107.46 976.55 874.18 -30.78%
EPS -22.72 -13.81 8.75 42.58 48.39 45.70 40.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.39 2.47 2.54 2.477 2.37 2.32 -9.42%
Adjusted Per Share Value based on latest NOSH - 310,705
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 503.25 715.66 905.92 1,137.44 1,107.61 975.71 871.33 -30.66%
EPS -22.70 -13.80 8.75 42.45 48.40 45.66 40.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9984 2.3895 2.4701 2.5321 2.4773 2.368 2.3124 -9.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.01 1.80 1.71 2.60 3.70 4.08 4.32 -
P/RPS 0.40 0.25 0.19 0.23 0.33 0.42 0.49 -12.66%
P/EPS -8.85 -13.04 19.53 6.11 7.65 8.93 10.70 -
EY -11.30 -7.67 5.12 16.38 13.08 11.20 9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.69 1.02 1.49 1.72 1.86 -33.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 26/05/08 22/02/08 -
Price 2.24 2.23 1.80 1.88 2.85 4.10 4.14 -
P/RPS 0.44 0.31 0.20 0.16 0.26 0.42 0.47 -4.30%
P/EPS -9.86 -16.15 20.56 4.42 5.89 8.97 10.25 -
EY -10.14 -6.19 4.86 22.65 16.98 11.15 9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.93 0.73 0.74 1.15 1.73 1.78 -26.59%

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