[KWANTAS] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -15.35%
YoY- -42.39%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,609,488 2,237,488 1,503,692 1,120,328 1,275,424 1,159,556 1,198,680 13.83%
PBT 5,004 114,640 78,488 31,028 65,888 68,984 16,208 -17.77%
Tax 0 -24,352 -10,000 -2,000 -10,772 -15,728 -2,000 -
NP 5,004 90,288 68,488 29,028 55,116 53,256 14,208 -15.95%
-
NP to SH 10,564 84,716 62,360 29,892 51,888 54,368 14,208 -4.81%
-
Tax Rate 0.00% 21.24% 12.74% 6.45% 16.35% 22.80% 12.34% -
Total Cost 2,604,484 2,147,200 1,435,204 1,091,300 1,220,308 1,106,300 1,184,472 14.01%
-
Net Worth 789,192 663,494 473,600 439,318 348,322 342,679 317,142 16.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 789,192 663,494 473,600 439,318 348,322 342,679 317,142 16.39%
NOSH 310,705 155,385 155,278 149,938 133,456 143,983 140,952 14.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.19% 4.04% 4.55% 2.59% 4.32% 4.59% 1.19% -
ROE 1.34% 12.77% 13.17% 6.80% 14.90% 15.87% 4.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 839.86 1,439.96 968.38 747.19 955.68 805.34 850.41 -0.20%
EPS 3.40 54.52 40.16 19.36 38.88 37.76 10.08 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 4.27 3.05 2.93 2.61 2.38 2.25 2.03%
Adjusted Per Share Value based on latest NOSH - 149,938
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 837.24 717.88 482.45 359.45 409.21 372.04 384.59 13.83%
EPS 3.39 27.18 20.01 9.59 16.65 17.44 4.56 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5321 2.1288 1.5195 1.4095 1.1176 1.0995 1.0175 16.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.60 3.45 1.81 1.92 2.58 1.42 1.02 -
P/RPS 0.31 0.24 0.19 0.26 0.27 0.18 0.12 17.12%
P/EPS 76.47 6.33 4.51 9.63 6.64 3.76 10.12 40.03%
EY 1.31 15.80 22.19 10.38 15.07 26.59 9.88 -28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.81 0.59 0.66 0.99 0.60 0.45 14.59%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 29/11/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 1.88 3.92 2.12 1.91 2.58 1.64 1.02 -
P/RPS 0.22 0.27 0.22 0.26 0.27 0.20 0.12 10.61%
P/EPS 55.29 7.19 5.28 9.58 6.64 4.34 10.12 32.67%
EY 1.81 13.91 18.94 10.44 15.07 23.02 9.88 -24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 0.70 0.65 0.99 0.69 0.45 8.63%

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