[KWANTAS] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -76.36%
YoY- -1281.14%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,422,048 1,439,404 1,073,832 1,108,828 2,609,488 2,237,488 1,503,692 -0.92%
PBT 35,028 97,832 55,296 -153,532 5,004 114,640 78,488 -12.57%
Tax 1,828 -16,440 -25,000 13,380 0 -24,352 -10,000 -
NP 36,856 81,392 30,296 -140,152 5,004 90,288 68,488 -9.80%
-
NP to SH 37,012 81,612 30,808 -124,776 10,564 84,716 62,360 -8.32%
-
Tax Rate -5.22% 16.80% 45.21% - 0.00% 21.24% 12.74% -
Total Cost 1,385,192 1,358,012 1,043,536 1,248,980 2,604,484 2,147,200 1,435,204 -0.58%
-
Net Worth 1,355,794 1,236,639 963,529 782,625 789,192 663,494 473,600 19.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,355,794 1,236,639 963,529 782,625 789,192 663,494 473,600 19.14%
NOSH 311,677 311,496 311,821 277,526 310,705 155,385 155,278 12.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.59% 5.65% 2.82% -12.64% 0.19% 4.04% 4.55% -
ROE 2.73% 6.60% 3.20% -15.94% 1.34% 12.77% 13.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 456.26 462.09 344.37 399.54 839.86 1,439.96 968.38 -11.77%
EPS 11.88 26.20 9.88 -40.04 3.40 54.52 40.16 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.97 3.09 2.82 2.54 4.27 3.05 6.09%
Adjusted Per Share Value based on latest NOSH - 277,526
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 456.26 461.82 344.53 355.76 837.24 717.88 482.45 -0.92%
EPS 11.88 26.18 9.88 -40.03 3.39 27.18 20.01 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.9677 3.0914 2.511 2.5321 2.1288 1.5195 19.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.98 1.82 1.60 2.15 2.60 3.45 1.81 -
P/RPS 0.43 0.39 0.46 0.54 0.31 0.24 0.19 14.56%
P/EPS 16.67 6.95 16.19 -4.78 76.47 6.33 4.51 24.31%
EY 6.00 14.40 6.18 -20.91 1.31 15.80 22.19 -19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.52 0.76 1.02 0.81 0.59 -4.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 26/11/09 28/11/08 28/11/07 29/11/06 -
Price 1.89 2.13 1.85 2.15 1.88 3.92 2.12 -
P/RPS 0.41 0.46 0.54 0.54 0.22 0.27 0.22 10.92%
P/EPS 15.92 8.13 18.72 -4.78 55.29 7.19 5.28 20.17%
EY 6.28 12.30 5.34 -20.91 1.81 13.91 18.94 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.60 0.76 0.74 0.92 0.70 -7.79%

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