[KWANTAS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -68.09%
YoY- -4.56%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,206,549 917,341 671,398 318,856 1,190,410 966,479 674,488 47.41%
PBT 48,962 30,081 24,268 16,472 47,724 40,371 35,318 24.35%
Tax -11,343 -5,810 -4,095 -2,693 -7,381 -7,333 -5,276 66.65%
NP 37,619 24,271 20,173 13,779 40,343 33,038 30,042 16.19%
-
NP to SH 35,312 22,592 19,268 12,972 40,658 33,038 30,042 11.38%
-
Tax Rate 23.17% 19.31% 16.87% 16.35% 15.47% 18.16% 14.94% -
Total Cost 1,168,930 893,070 651,225 305,077 1,150,067 933,441 644,446 48.78%
-
Net Worth 389,840 340,662 358,820 348,322 354,807 347,471 344,466 8.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 14,135 - - -
Div Payout % - - - - 34.77% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 389,840 340,662 358,820 348,322 354,807 347,471 344,466 8.60%
NOSH 132,598 132,039 135,404 133,456 141,357 141,248 141,174 -4.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.12% 2.65% 3.00% 4.32% 3.39% 3.42% 4.45% -
ROE 9.06% 6.63% 5.37% 3.72% 11.46% 9.51% 8.72% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 909.92 694.75 495.85 238.92 842.13 684.24 477.77 53.70%
EPS 26.52 17.11 14.23 9.72 28.54 23.39 21.28 15.82%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.94 2.58 2.65 2.61 2.51 2.46 2.44 13.24%
Adjusted Per Share Value based on latest NOSH - 133,456
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 387.11 294.32 215.41 102.30 381.94 310.09 216.41 47.40%
EPS 11.33 7.25 6.18 4.16 13.04 10.60 9.64 11.38%
DPS 0.00 0.00 0.00 0.00 4.54 0.00 0.00 -
NAPS 1.2508 1.093 1.1513 1.1176 1.1384 1.1148 1.1052 8.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.89 2.35 2.53 2.58 2.60 2.62 1.73 -
P/RPS 0.21 0.34 0.51 1.08 0.31 0.38 0.36 -30.20%
P/EPS 7.10 13.73 17.78 26.54 9.04 11.20 8.13 -8.64%
EY 14.09 7.28 5.62 3.77 11.06 8.93 12.30 9.48%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.64 0.91 0.95 0.99 1.04 1.07 0.71 -6.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 -
Price 1.89 1.90 2.50 2.58 2.58 2.67 2.19 -
P/RPS 0.21 0.27 0.50 1.08 0.31 0.39 0.46 -40.73%
P/EPS 7.10 11.10 17.57 26.54 8.97 11.42 10.29 -21.93%
EY 14.09 9.01 5.69 3.77 11.15 8.76 9.72 28.11%
DY 0.00 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.64 0.74 0.94 0.99 1.03 1.09 0.90 -20.34%

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