[KWANTAS] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 116.21%
YoY- -91.69%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,198,680 863,806 795,394 783,470 679,428 818,955 800,928 30.80%
PBT 16,208 7,607 6,728 2,392 -14,756 28,851 32,370 -36.91%
Tax -2,000 -1,600 0 0 14,756 -4,195 -3,066 -24.76%
NP 14,208 6,007 6,728 2,392 0 24,656 29,304 -38.25%
-
NP to SH 14,208 6,007 6,728 2,392 -14,756 24,656 29,304 -38.25%
-
Tax Rate 12.34% 21.03% 0.00% 0.00% - 14.54% 9.47% -
Total Cost 1,184,472 857,799 788,666 781,078 679,428 794,299 771,624 33.03%
-
Net Worth 317,142 314,385 312,837 309,552 304,377 307,975 221,585 26.97%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - 15,709 2,799 13,438 -
Div Payout % - - - - 0.00% 11.36% 45.86% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 317,142 314,385 312,837 309,552 304,377 307,975 221,585 26.97%
NOSH 140,952 140,350 140,166 140,705 140,266 139,988 139,987 0.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.19% 0.70% 0.85% 0.31% 0.00% 3.01% 3.66% -
ROE 4.48% 1.91% 2.15% 0.77% -4.85% 8.01% 13.22% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 850.41 615.46 567.46 556.81 484.38 585.02 572.14 30.21%
EPS 10.08 4.28 4.80 1.70 -10.52 17.61 20.93 -38.53%
DPS 0.00 0.00 0.00 0.00 11.20 2.00 9.60 -
NAPS 2.25 2.24 2.2319 2.20 2.17 2.20 1.5829 26.39%
Adjusted Per Share Value based on latest NOSH - 140,373
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 384.59 277.15 255.20 251.37 217.99 262.76 256.97 30.80%
EPS 4.56 1.93 2.16 0.77 -4.73 7.91 9.40 -38.23%
DPS 0.00 0.00 0.00 0.00 5.04 0.90 4.31 -
NAPS 1.0175 1.0087 1.0037 0.9932 0.9766 0.9881 0.7109 26.97%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.02 0.88 0.82 0.75 0.68 0.67 0.65 -
P/RPS 0.12 0.14 0.14 0.13 0.14 0.11 0.11 5.96%
P/EPS 10.12 20.56 17.08 44.12 -6.46 3.80 3.11 119.43%
EY 9.88 4.86 5.85 2.27 -15.47 26.29 32.21 -54.48%
DY 0.00 0.00 0.00 0.00 16.47 2.99 14.77 -
P/NAPS 0.45 0.39 0.37 0.34 0.31 0.30 0.41 6.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 29/08/01 28/05/01 -
Price 1.02 1.20 0.95 0.75 0.75 0.86 0.69 -
P/RPS 0.12 0.19 0.17 0.13 0.15 0.15 0.12 0.00%
P/EPS 10.12 28.04 19.79 44.12 -7.13 4.88 3.30 110.93%
EY 9.88 3.57 5.05 2.27 -14.03 20.48 30.34 -52.63%
DY 0.00 0.00 0.00 0.00 14.93 2.33 13.91 -
P/NAPS 0.45 0.54 0.43 0.34 0.35 0.39 0.44 1.50%

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