[KWANTAS] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -69.76%
YoY- 6.62%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 256,975 245,943 291,911 267,304 204,811 214,288 181,179 5.99%
PBT -3,204 5,813 5,053 4,072 3,850 8,393 5,234 -
Tax -1,213 -1,715 -2,057 33 0 -800 -700 9.59%
NP -4,417 4,098 2,996 4,105 3,850 7,593 4,534 -
-
NP to SH -3,691 3,324 2,996 4,105 3,850 7,593 4,534 -
-
Tax Rate - 29.50% 40.71% -0.81% 0.00% 9.53% 13.37% -
Total Cost 261,392 241,845 288,915 263,199 200,961 206,695 176,645 6.74%
-
Net Worth 525,214 296,744 347,649 331,503 312,465 221,752 205,757 16.89%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 10,086 - -
Div Payout % - - - - - 132.84% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 525,214 296,744 347,649 331,503 312,465 221,752 205,757 16.89%
NOSH 185,588 115,017 141,320 141,065 140,000 140,092 79,964 15.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.72% 1.67% 1.03% 1.54% 1.88% 3.54% 2.50% -
ROE -0.70% 1.12% 0.86% 1.24% 1.23% 3.42% 2.20% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 138.47 213.83 206.56 189.49 146.29 152.96 226.57 -7.87%
EPS -2.38 2.89 2.12 2.91 2.75 5.42 5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 2.83 2.58 2.46 2.35 2.2319 1.5829 2.5731 1.59%
Adjusted Per Share Value based on latest NOSH - 141,065
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 82.45 78.91 93.66 85.76 65.71 68.75 58.13 5.99%
EPS -1.18 1.07 0.96 1.32 1.24 2.44 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 3.24 0.00 -
NAPS 1.6851 0.9521 1.1154 1.0636 1.0025 0.7115 0.6602 16.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.99 2.35 2.62 1.08 0.82 0.65 2.40 -
P/RPS 1.44 1.10 1.27 0.57 0.56 0.42 1.06 5.23%
P/EPS -100.06 81.31 123.58 37.11 29.82 11.99 42.33 -
EY -1.00 1.23 0.81 2.69 3.35 8.34 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 11.08 0.00 -
P/NAPS 0.70 0.91 1.07 0.46 0.37 0.41 0.93 -4.62%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 28/05/04 29/05/03 28/05/02 28/05/01 29/05/00 -
Price 1.96 1.90 2.67 1.25 0.95 0.69 2.08 -
P/RPS 1.42 0.89 1.29 0.66 0.65 0.45 0.92 7.49%
P/EPS -98.55 65.74 125.94 42.96 34.55 12.73 36.68 -
EY -1.01 1.52 0.79 2.33 2.89 7.86 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 10.43 0.00 -
P/NAPS 0.69 0.74 1.09 0.53 0.43 0.44 0.81 -2.63%

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