[KWANTAS] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 605.63%
YoY- 124.69%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,429,152 1,422,048 1,439,404 1,073,832 1,108,828 2,609,488 2,237,488 -7.19%
PBT 53,304 35,028 97,832 55,296 -153,532 5,004 114,640 -11.97%
Tax -6,000 1,828 -16,440 -25,000 13,380 0 -24,352 -20.80%
NP 47,304 36,856 81,392 30,296 -140,152 5,004 90,288 -10.20%
-
NP to SH 47,324 37,012 81,612 30,808 -124,776 10,564 84,716 -9.24%
-
Tax Rate 11.26% -5.22% 16.80% 45.21% - 0.00% 21.24% -
Total Cost 1,381,848 1,385,192 1,358,012 1,043,536 1,248,980 2,604,484 2,147,200 -7.07%
-
Net Worth 1,399,429 1,355,794 1,236,639 963,529 782,625 789,192 663,494 13.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,399,429 1,355,794 1,236,639 963,529 782,625 789,192 663,494 13.23%
NOSH 311,677 311,677 311,496 311,821 277,526 310,705 155,385 12.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.31% 2.59% 5.65% 2.82% -12.64% 0.19% 4.04% -
ROE 3.38% 2.73% 6.60% 3.20% -15.94% 1.34% 12.77% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 458.54 456.26 462.09 344.37 399.54 839.86 1,439.96 -17.34%
EPS 15.20 11.88 26.20 9.88 -40.04 3.40 54.52 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.35 3.97 3.09 2.82 2.54 4.27 0.84%
Adjusted Per Share Value based on latest NOSH - 311,821
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 458.53 456.26 461.82 344.53 355.76 837.24 717.88 -7.19%
EPS 15.18 11.88 26.18 9.88 -40.03 3.39 27.18 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.35 3.9677 3.0914 2.511 2.5321 2.1288 13.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.03 1.98 1.82 1.60 2.15 2.60 3.45 -
P/RPS 0.44 0.43 0.39 0.46 0.54 0.31 0.24 10.61%
P/EPS 13.37 16.67 6.95 16.19 -4.78 76.47 6.33 13.25%
EY 7.48 6.00 14.40 6.18 -20.91 1.31 15.80 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.46 0.52 0.76 1.02 0.81 -9.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 29/11/11 30/11/10 26/11/09 28/11/08 28/11/07 -
Price 2.06 1.89 2.13 1.85 2.15 1.88 3.92 -
P/RPS 0.45 0.41 0.46 0.54 0.54 0.22 0.27 8.87%
P/EPS 13.57 15.92 8.13 18.72 -4.78 55.29 7.19 11.15%
EY 7.37 6.28 12.30 5.34 -20.91 1.81 13.91 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.54 0.60 0.76 0.74 0.92 -10.90%

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