[KWANTAS] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 42.89%
YoY- -50.35%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,742,360 1,622,220 1,503,692 1,122,204 1,058,032 1,073,098 1,120,328 34.26%
PBT 90,481 69,620 78,488 16,190 13,854 27,190 31,028 104.24%
Tax -9,696 -9,060 -10,000 -788 -3,974 -3,536 -2,000 186.72%
NP 80,785 60,560 68,488 15,402 9,880 23,654 29,028 97.97%
-
NP to SH 67,565 55,520 62,360 17,532 12,269 25,786 29,892 72.31%
-
Tax Rate 10.72% 13.01% 12.74% 4.87% 28.68% 13.00% 6.45% -
Total Cost 1,661,574 1,561,660 1,435,204 1,106,802 1,048,152 1,049,444 1,091,300 32.38%
-
Net Worth 501,768 487,780 473,600 401,487 352,442 425,431 439,318 9.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 6,781 - - - -
Div Payout % - - - 38.68% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,768 487,780 473,600 401,487 352,442 425,431 439,318 9.27%
NOSH 155,346 155,344 155,278 135,637 124,537 141,810 149,938 2.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.64% 3.73% 4.55% 1.37% 0.93% 2.20% 2.59% -
ROE 13.47% 11.38% 13.17% 4.37% 3.48% 6.06% 6.80% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,121.60 1,044.27 968.38 827.36 849.57 756.71 747.19 31.13%
EPS 43.49 35.74 40.16 11.32 7.93 16.68 19.36 71.60%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.23 3.14 3.05 2.96 2.83 3.00 2.93 6.72%
Adjusted Per Share Value based on latest NOSH - 148,767
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 559.03 520.48 482.45 360.05 339.46 344.30 359.45 34.27%
EPS 21.68 17.81 20.01 5.63 3.94 8.27 9.59 72.33%
DPS 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
NAPS 1.6099 1.565 1.5195 1.2881 1.1308 1.365 1.4095 9.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.30 1.81 1.88 1.99 1.90 1.92 -
P/RPS 0.21 0.22 0.19 0.23 0.23 0.25 0.26 -13.28%
P/EPS 5.52 6.44 4.51 14.54 20.20 10.45 9.63 -31.01%
EY 18.12 15.54 22.19 6.88 4.95 9.57 10.38 45.02%
DY 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.59 0.64 0.70 0.63 0.66 7.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 29/11/06 30/08/06 29/05/06 28/02/06 30/11/05 -
Price 2.40 2.50 2.12 1.82 1.96 1.99 1.91 -
P/RPS 0.21 0.24 0.22 0.22 0.23 0.26 0.26 -13.28%
P/EPS 5.52 6.99 5.28 14.08 19.89 10.94 9.58 -30.77%
EY 18.12 14.30 18.94 7.10 5.03 9.14 10.44 44.47%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.70 0.61 0.69 0.66 0.65 9.03%

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