[KWANTAS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.55%
YoY- 435.64%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 966,479 674,488 289,889 1,286,541 953,358 686,054 299,670 118.13%
PBT 40,371 35,318 17,246 36,302 24,778 20,706 4,052 362.37%
Tax -7,333 -5,276 -3,932 -4,126 -3,547 -3,580 -500 498.17%
NP 33,038 30,042 13,314 32,176 21,231 17,126 3,552 341.67%
-
NP to SH 33,038 30,042 13,592 32,176 21,231 17,126 3,552 341.67%
-
Tax Rate 18.16% 14.94% 22.80% 11.37% 14.32% 17.29% 12.34% -
Total Cost 933,441 644,446 276,575 1,254,365 932,127 668,928 296,118 114.83%
-
Net Worth 347,471 344,466 342,679 321,211 331,073 329,562 317,142 6.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 7,044 - - - -
Div Payout % - - - 21.89% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 347,471 344,466 342,679 321,211 331,073 329,562 317,142 6.27%
NOSH 141,248 141,174 143,983 140,882 140,882 140,838 140,952 0.13%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.42% 4.45% 4.59% 2.50% 2.23% 2.50% 1.19% -
ROE 9.51% 8.72% 3.97% 10.02% 6.41% 5.20% 1.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 684.24 477.77 201.34 913.20 676.70 487.12 212.60 117.83%
EPS 23.39 21.28 9.44 22.84 15.07 12.16 2.52 341.06%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.46 2.44 2.38 2.28 2.35 2.34 2.25 6.12%
Adjusted Per Share Value based on latest NOSH - 140,881
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 310.09 216.41 93.01 412.78 305.88 220.12 96.15 118.13%
EPS 10.60 9.64 4.36 10.32 6.81 5.49 1.14 341.58%
DPS 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
NAPS 1.1148 1.1052 1.0995 1.0306 1.0622 1.0574 1.0175 6.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.62 1.73 1.42 1.42 1.08 1.02 1.02 -
P/RPS 0.38 0.36 0.71 0.16 0.16 0.21 0.48 -14.40%
P/EPS 11.20 8.13 15.04 6.22 7.17 8.39 40.48 -57.50%
EY 8.93 12.30 6.65 16.08 13.95 11.92 2.47 135.37%
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 1.07 0.71 0.60 0.62 0.46 0.44 0.45 78.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 28/02/03 29/11/02 -
Price 2.67 2.19 1.64 1.45 1.25 1.12 1.02 -
P/RPS 0.39 0.46 0.81 0.16 0.18 0.23 0.48 -12.91%
P/EPS 11.42 10.29 17.37 6.35 8.29 9.21 40.48 -56.95%
EY 8.76 9.72 5.76 15.75 12.06 10.86 2.47 132.38%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.09 0.90 0.69 0.64 0.53 0.48 0.45 80.26%

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