[KWANTAS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -78.84%
YoY- -42.39%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,122,204 793,524 536,549 280,082 1,206,549 917,341 671,398 40.97%
PBT 16,190 10,391 13,595 7,757 48,962 30,081 24,268 -23.70%
Tax -788 -2,981 -1,768 -500 -11,343 -5,810 -4,095 -66.76%
NP 15,402 7,410 11,827 7,257 37,619 24,271 20,173 -16.50%
-
NP to SH 17,532 9,202 12,893 7,473 35,312 22,592 19,268 -6.11%
-
Tax Rate 4.87% 28.69% 13.00% 6.45% 23.17% 19.31% 16.87% -
Total Cost 1,106,802 786,114 524,722 272,825 1,168,930 893,070 651,225 42.55%
-
Net Worth 401,487 352,442 425,431 439,318 389,840 340,662 358,820 7.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,781 - - - - - - -
Div Payout % 38.68% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 401,487 352,442 425,431 439,318 389,840 340,662 358,820 7.80%
NOSH 135,637 124,537 141,810 149,938 132,598 132,039 135,404 0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.37% 0.93% 2.20% 2.59% 3.12% 2.65% 3.00% -
ROE 4.37% 2.61% 3.03% 1.70% 9.06% 6.63% 5.37% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 827.36 637.18 378.36 186.80 909.92 694.75 495.85 40.81%
EPS 11.32 5.95 8.34 4.84 26.52 17.11 14.23 -14.18%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.83 3.00 2.93 2.94 2.58 2.65 7.67%
Adjusted Per Share Value based on latest NOSH - 149,938
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 360.05 254.60 172.15 89.86 387.11 294.32 215.41 40.97%
EPS 5.63 2.95 4.14 2.40 11.33 7.25 6.18 -6.04%
DPS 2.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2881 1.1308 1.365 1.4095 1.2508 1.093 1.1513 7.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.88 1.99 1.90 1.92 1.89 2.35 2.53 -
P/RPS 0.23 0.31 0.50 1.03 0.21 0.34 0.51 -41.27%
P/EPS 14.54 26.93 20.90 38.52 7.10 13.73 17.78 -12.58%
EY 6.88 3.71 4.79 2.60 14.09 7.28 5.62 14.47%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.63 0.66 0.64 0.91 0.95 -23.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.82 1.96 1.99 1.91 1.89 1.90 2.50 -
P/RPS 0.22 0.31 0.53 1.02 0.21 0.27 0.50 -42.23%
P/EPS 14.08 26.53 21.89 38.32 7.10 11.10 17.57 -13.75%
EY 7.10 3.77 4.57 2.61 14.09 9.01 5.69 15.95%
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.66 0.65 0.64 0.74 0.94 -25.10%

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