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

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 90.52%
YoY- -50.35%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,306,770 811,110 375,923 1,122,204 793,524 536,549 280,082 179.47%
PBT 67,861 34,810 19,622 16,190 10,391 13,595 7,757 325.13%
Tax -7,272 -4,530 -2,500 -788 -2,981 -1,768 -500 496.80%
NP 60,589 30,280 17,122 15,402 7,410 11,827 7,257 312.08%
-
NP to SH 50,674 27,760 15,590 17,532 9,202 12,893 7,473 258.67%
-
Tax Rate 10.72% 13.01% 12.74% 4.87% 28.69% 13.00% 6.45% -
Total Cost 1,246,181 780,830 358,801 1,106,802 786,114 524,722 272,825 175.54%
-
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 10.10% 5.69% 3.29% 4.37% 2.61% 3.03% 1.70% -
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 841.20 522.14 242.10 827.36 637.18 378.36 186.80 172.94%
EPS 32.62 17.87 10.04 11.32 5.95 8.34 4.84 257.21%
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 419.27 260.24 120.61 360.05 254.60 172.15 89.86 179.48%
EPS 16.26 8.91 5.00 5.63 2.95 4.14 2.40 258.46%
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 0.29 0.44 0.75 0.23 0.31 0.50 1.03 -57.07%
P/EPS 7.36 12.87 18.03 14.54 26.93 20.90 38.52 -66.85%
EY 13.59 7.77 5.55 6.88 3.71 4.79 2.60 201.48%
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 0.29 0.48 0.88 0.22 0.31 0.53 1.02 -56.79%
P/EPS 7.36 13.99 21.12 14.08 26.53 21.89 38.32 -66.74%
EY 13.59 7.15 4.74 7.10 3.77 4.57 2.61 200.71%
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