[KWANTAS] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 181.27%
YoY- -77.04%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,372,108 1,198,680 863,806 795,394 783,470 679,428 818,955 40.93%
PBT 41,412 16,208 7,607 6,728 2,392 -14,756 28,851 27.16%
Tax -7,160 -2,000 -1,600 0 0 14,756 -4,195 42.68%
NP 34,252 14,208 6,007 6,728 2,392 0 24,656 24.42%
-
NP to SH 34,252 14,208 6,007 6,728 2,392 -14,756 24,656 24.42%
-
Tax Rate 17.29% 12.34% 21.03% 0.00% 0.00% - 14.54% -
Total Cost 1,337,856 1,184,472 857,799 788,666 781,078 679,428 794,299 41.42%
-
Net Worth 329,562 317,142 314,385 312,837 309,552 304,377 307,975 4.60%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - 15,709 2,799 -
Div Payout % - - - - - 0.00% 11.36% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 329,562 317,142 314,385 312,837 309,552 304,377 307,975 4.60%
NOSH 140,838 140,952 140,350 140,166 140,705 140,266 139,988 0.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.50% 1.19% 0.70% 0.85% 0.31% 0.00% 3.01% -
ROE 10.39% 4.48% 1.91% 2.15% 0.77% -4.85% 8.01% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 974.24 850.41 615.46 567.46 556.81 484.38 585.02 40.36%
EPS 24.32 10.08 4.28 4.80 1.70 -10.52 17.61 23.94%
DPS 0.00 0.00 0.00 0.00 0.00 11.20 2.00 -
NAPS 2.34 2.25 2.24 2.2319 2.20 2.17 2.20 4.18%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 440.23 384.59 277.15 255.20 251.37 217.99 262.76 40.93%
EPS 10.99 4.56 1.93 2.16 0.77 -4.73 7.91 24.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.04 0.90 -
NAPS 1.0574 1.0175 1.0087 1.0037 0.9932 0.9766 0.9881 4.60%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.02 1.02 0.88 0.82 0.75 0.68 0.67 -
P/RPS 0.10 0.12 0.14 0.14 0.13 0.14 0.11 -6.14%
P/EPS 4.19 10.12 20.56 17.08 44.12 -6.46 3.80 6.71%
EY 23.84 9.88 4.86 5.85 2.27 -15.47 26.29 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 16.47 2.99 -
P/NAPS 0.44 0.45 0.39 0.37 0.34 0.31 0.30 28.99%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 28/05/02 28/02/02 29/11/01 29/08/01 -
Price 1.12 1.02 1.20 0.95 0.75 0.75 0.86 -
P/RPS 0.11 0.12 0.19 0.17 0.13 0.15 0.15 -18.63%
P/EPS 4.61 10.12 28.04 19.79 44.12 -7.13 4.88 -3.71%
EY 21.71 9.88 3.57 5.05 2.27 -14.03 20.48 3.95%
DY 0.00 0.00 0.00 0.00 0.00 14.93 2.33 -
P/NAPS 0.48 0.45 0.54 0.43 0.34 0.35 0.39 14.80%

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