[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 382.15%
YoY- 1331.94%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 536,549 671,398 674,488 686,054 391,735 386,408 407,352 -0.29%
PBT 13,595 24,268 35,318 20,706 1,196 15,885 20,113 0.41%
Tax -1,768 -4,095 -5,276 -3,580 0 -1,500 -2,000 0.13%
NP 11,827 20,173 30,042 17,126 1,196 14,385 18,113 0.45%
-
NP to SH 12,893 19,268 30,042 17,126 1,196 14,385 18,113 0.36%
-
Tax Rate 13.00% 16.87% 14.94% 17.29% 0.00% 9.44% 9.94% -
Total Cost 524,722 651,225 644,446 668,928 390,539 372,023 389,239 -0.31%
-
Net Worth 425,431 358,820 344,466 329,562 309,552 218,415 201,611 -0.79%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 5,760 - -
Div Payout % - - - - - 40.04% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 425,431 358,820 344,466 329,562 309,552 218,415 201,611 -0.79%
NOSH 141,810 135,404 141,174 140,838 140,705 80,005 80,004 -0.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.20% 3.00% 4.45% 2.50% 0.31% 3.72% 4.45% -
ROE 3.03% 5.37% 8.72% 5.20% 0.39% 6.59% 8.98% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 378.36 495.85 477.77 487.12 278.41 482.98 509.16 0.31%
EPS 8.34 14.23 21.28 12.16 0.85 17.98 22.64 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 3.00 2.65 2.44 2.34 2.20 2.73 2.52 -0.18%
Adjusted Per Share Value based on latest NOSH - 140,809
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 172.15 215.41 216.41 220.12 125.69 123.98 130.70 -0.29%
EPS 4.14 6.18 9.64 5.49 0.38 4.62 5.81 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
NAPS 1.365 1.1513 1.1052 1.0574 0.9932 0.7008 0.6469 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.90 2.53 1.73 1.02 0.75 1.33 0.00 -
P/RPS 0.50 0.51 0.36 0.21 0.27 0.28 0.00 -100.00%
P/EPS 20.90 17.78 8.13 8.39 88.24 7.40 0.00 -100.00%
EY 4.79 5.62 12.30 11.92 1.13 13.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.63 0.95 0.71 0.44 0.34 0.49 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 25/02/04 28/02/03 28/02/02 27/02/01 28/02/00 -
Price 1.99 2.50 2.19 1.12 0.75 0.77 2.30 -
P/RPS 0.53 0.50 0.46 0.23 0.27 0.16 0.45 -0.17%
P/EPS 21.89 17.57 10.29 9.21 88.24 4.28 10.16 -0.81%
EY 4.57 5.69 9.72 10.86 1.13 23.35 9.84 0.81%
DY 0.00 0.00 0.00 0.00 0.00 9.35 0.00 -
P/NAPS 0.66 0.94 0.90 0.48 0.34 0.28 0.91 0.34%

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