[KWANTAS] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 149.56%
YoY- 115.45%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,220,996 1,073,832 1,248,186 1,260,434 1,142,840 1,108,828 1,568,532 -15.33%
PBT 110,348 55,296 5,166 16,357 -42,408 -153,532 -95,323 -
Tax -20,000 -25,000 -6,312 7,069 -1,000 13,380 7,880 -
NP 90,348 30,296 -1,146 23,426 -43,408 -140,152 -87,443 -
-
NP to SH 90,738 30,808 4,366 16,185 -32,660 -124,776 -70,750 -
-
Tax Rate 18.12% 45.21% 122.18% -43.22% - - - -
Total Cost 1,130,648 1,043,536 1,249,332 1,237,008 1,186,248 1,248,980 1,655,975 -22.40%
-
Net Worth 1,003,352 963,529 961,406 870,637 888,177 782,625 910,234 6.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,003,352 963,529 961,406 870,637 888,177 782,625 910,234 6.68%
NOSH 311,600 311,821 311,134 312,056 311,641 277,526 311,724 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.40% 2.82% -0.09% 1.86% -3.80% -12.64% -5.57% -
ROE 9.04% 3.20% 0.45% 1.86% -3.68% -15.94% -7.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 391.85 344.37 401.17 403.91 366.72 399.54 503.18 -15.31%
EPS 29.12 9.88 1.40 5.19 -10.48 -40.04 -22.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.09 3.09 2.79 2.85 2.82 2.92 6.71%
Adjusted Per Share Value based on latest NOSH - 312,761
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 391.75 344.53 400.47 404.40 366.67 355.76 503.25 -15.33%
EPS 29.11 9.88 1.40 5.19 -10.48 -40.03 -22.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2192 3.0914 3.0846 2.7934 2.8497 2.511 2.9204 6.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.86 1.60 1.76 1.81 1.81 2.15 2.01 -
P/RPS 0.47 0.46 0.44 0.45 0.49 0.54 0.40 11.31%
P/EPS 6.39 16.19 125.42 34.90 -17.27 -4.78 -8.86 -
EY 15.66 6.18 0.80 2.87 -5.79 -20.91 -11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.57 0.65 0.64 0.76 0.69 -10.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.12 1.85 1.67 1.72 1.80 2.15 2.24 -
P/RPS 0.54 0.54 0.42 0.43 0.49 0.54 0.45 12.88%
P/EPS 7.28 18.72 119.01 33.16 -17.18 -4.78 -9.87 -
EY 13.74 5.34 0.84 3.02 -5.82 -20.91 -10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.54 0.62 0.63 0.76 0.77 -9.74%

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