[KWANTAS] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -354.69%
YoY- -379.3%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,045,708 730,407 295,261 1,768,800 1,240,025 802,080 357,288 104.74%
PBT -81,689 -24,606 4,852 -105,455 53,873 41,470 13,326 -
Tax -8,200 -7,483 -1,550 -11,217 -8,182 -4,857 -1,500 210.64%
NP -89,889 -32,089 3,302 -116,672 45,691 36,613 11,826 -
-
NP to SH -89,350 -32,044 3,307 -116,567 45,769 36,652 11,831 -
-
Tax Rate - - 31.95% - 15.19% 11.71% 11.26% -
Total Cost 1,135,597 762,496 291,959 1,885,472 1,194,334 765,467 345,462 121.24%
-
Net Worth 1,299,693 1,362,028 1,383,845 1,374,831 1,424,363 1,433,714 1,399,429 -4.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,299,693 1,362,028 1,383,845 1,374,831 1,424,363 1,433,714 1,399,429 -4.81%
NOSH 311,677 311,677 311,677 311,753 311,677 311,677 311,677 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.60% -4.39% 1.12% -6.60% 3.68% 4.56% 3.31% -
ROE -6.87% -2.35% 0.24% -8.48% 3.21% 2.56% 0.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.51 234.35 94.73 567.37 397.86 257.34 114.63 104.74%
EPS -28.67 -10.28 1.06 -37.40 14.68 11.76 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.37 4.44 4.41 4.57 4.60 4.49 -4.81%
Adjusted Per Share Value based on latest NOSH - 309,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.51 234.35 94.73 567.51 397.85 257.34 114.63 104.74%
EPS -28.67 -10.28 1.06 -37.40 14.68 11.76 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.37 4.44 4.4111 4.57 4.60 4.49 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.88 2.00 2.10 2.24 2.20 2.06 2.03 -
P/RPS 0.56 0.85 2.22 0.39 0.55 0.80 1.77 -53.60%
P/EPS -6.56 -19.45 197.92 -5.99 14.98 17.52 53.48 -
EY -15.25 -5.14 0.51 -16.69 6.67 5.71 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.51 0.48 0.45 0.45 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 29/08/14 29/05/14 27/02/14 28/11/13 -
Price 1.84 1.95 2.00 2.16 2.25 2.13 2.06 -
P/RPS 0.55 0.83 2.11 0.38 0.57 0.83 1.80 -54.66%
P/EPS -6.42 -18.97 188.50 -5.78 15.32 18.11 54.27 -
EY -15.58 -5.27 0.53 -17.31 6.53 5.52 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.45 0.49 0.49 0.46 0.46 -2.92%

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