[KWANTAS] QoQ TTM Result on 31-Dec-2017 [#2]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 41.22%
YoY- 257.17%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 703,995 769,605 801,359 998,172 1,223,889 1,379,894 1,575,322 -41.51%
PBT -82,799 -33,422 44,896 88,217 68,055 63,376 64,658 -
Tax -17,016 -20,456 -21,238 -25,509 -24,359 -23,259 -16,345 2.71%
NP -99,815 -53,878 23,658 62,708 43,696 40,117 48,313 -
-
NP to SH -95,829 -50,072 26,196 65,180 46,155 42,544 49,706 -
-
Tax Rate - - 47.30% 28.92% 35.79% 36.70% 25.28% -
Total Cost 803,810 823,483 777,701 935,464 1,180,193 1,339,777 1,527,009 -34.78%
-
Net Worth 1,193,726 1,190,606 1,280,992 1,305,926 1,284,109 1,268,525 1,252,941 -3.17%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,193,726 1,190,606 1,280,992 1,305,926 1,284,109 1,268,525 1,252,941 -3.17%
NOSH 311,678 311,677 311,677 311,677 311,677 311,677 311,677 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -14.18% -7.00% 2.95% 6.28% 3.57% 2.91% 3.07% -
ROE -8.03% -4.21% 2.04% 4.99% 3.59% 3.35% 3.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 225.87 246.92 257.11 320.26 392.68 442.73 505.43 -41.51%
EPS -30.75 -16.07 8.40 20.91 14.81 13.65 15.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.82 4.11 4.19 4.12 4.07 4.02 -3.17%
Adjusted Per Share Value based on latest NOSH - 311,677
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 225.87 246.92 257.11 320.26 392.68 442.73 505.43 -41.51%
EPS -30.75 -16.07 8.40 20.91 14.81 13.65 15.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.82 4.11 4.19 4.12 4.07 4.02 -3.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.10 1.32 1.48 1.41 1.43 1.60 1.47 -
P/RPS 0.49 0.53 0.58 0.44 0.36 0.36 0.29 41.81%
P/EPS -3.58 -8.22 17.61 6.74 9.66 11.72 9.22 -
EY -27.95 -12.17 5.68 14.83 10.36 8.53 10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.36 0.34 0.35 0.39 0.37 -14.97%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 28/05/18 27/02/18 29/11/17 30/08/17 26/05/17 -
Price 0.97 1.15 1.33 1.45 1.41 1.50 1.64 -
P/RPS 0.43 0.47 0.52 0.45 0.36 0.34 0.32 21.74%
P/EPS -3.15 -7.16 15.82 6.93 9.52 10.99 10.28 -
EY -31.70 -13.97 6.32 14.42 10.50 9.10 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.32 0.35 0.34 0.37 0.41 -28.07%

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