[KWANTAS] YoY Quarter Result on 30-Jun-2010 [#4]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 293.82%
YoY- 111.68%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 501,389 354,430 397,429 306,987 392,293 1,054,303 643,218 -4.06%
PBT 6,673 4,247 74,155 17,434 -9,189 44,639 37,246 -24.89%
Tax -687 -5,794 -18,063 -1,010 15,365 -1,143 -3,884 -25.05%
NP 5,986 -1,547 56,092 16,424 6,176 43,496 33,362 -24.87%
-
NP to SH 6,010 -1,487 56,200 16,505 7,797 35,527 26,998 -22.13%
-
Tax Rate 10.30% 136.43% 24.36% 5.79% - 2.56% 10.43% -
Total Cost 495,403 355,977 341,337 290,563 386,117 1,010,807 609,856 -3.40%
-
Net Worth 1,382,817 1,367,960 1,202,917 963,496 622,868 772,129 621,262 14.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,382,817 1,367,960 1,202,917 963,496 622,868 772,129 621,262 14.25%
NOSH 311,445 314,473 311,636 311,811 311,434 311,719 155,315 12.28%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.19% -0.44% 14.11% 5.35% 1.57% 4.13% 5.19% -
ROE 0.43% -0.11% 4.67% 1.71% 1.25% 4.60% 4.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 160.99 112.71 127.53 98.45 125.96 338.22 414.14 -14.55%
EPS 1.93 -0.48 18.03 5.30 2.50 11.40 8.69 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.35 3.86 3.09 2.00 2.477 4.00 1.75%
Adjusted Per Share Value based on latest NOSH - 311,811
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 160.87 113.72 127.51 98.49 125.86 338.27 206.37 -4.06%
EPS 1.93 -0.48 18.03 5.30 2.50 11.40 8.66 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4367 4.389 3.8595 3.0913 1.9984 2.4773 1.9933 14.25%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.91 1.99 2.24 1.76 2.01 3.70 2.48 -
P/RPS 1.19 1.77 1.76 1.79 1.60 1.09 0.60 12.07%
P/EPS 98.98 -420.85 12.42 33.25 80.29 32.46 14.27 38.05%
EY 1.01 -0.24 8.05 3.01 1.25 3.08 7.01 -27.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.58 0.57 1.01 1.49 0.62 -5.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 -
Price 1.90 2.13 1.93 1.67 2.24 2.85 3.15 -
P/RPS 1.18 1.89 1.51 1.70 1.78 0.84 0.76 7.60%
P/EPS 98.46 -450.46 10.70 31.55 89.47 25.01 18.12 32.55%
EY 1.02 -0.22 9.34 3.17 1.12 4.00 5.52 -24.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.50 0.54 1.12 1.15 0.79 -9.63%

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