[KWANTAS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 48.54%
YoY- -35.86%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 280,082 1,206,549 917,341 671,398 318,856 1,190,410 966,479 -56.17%
PBT 7,757 48,962 30,081 24,268 16,472 47,724 40,371 -66.66%
Tax -500 -11,343 -5,810 -4,095 -2,693 -7,381 -7,333 -83.28%
NP 7,257 37,619 24,271 20,173 13,779 40,343 33,038 -63.56%
-
NP to SH 7,473 35,312 22,592 19,268 12,972 40,658 33,038 -62.84%
-
Tax Rate 6.45% 23.17% 19.31% 16.87% 16.35% 15.47% 18.16% -
Total Cost 272,825 1,168,930 893,070 651,225 305,077 1,150,067 933,441 -55.92%
-
Net Worth 439,318 389,840 340,662 358,820 348,322 354,807 347,471 16.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - 14,135 - -
Div Payout % - - - - - 34.77% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 439,318 389,840 340,662 358,820 348,322 354,807 347,471 16.90%
NOSH 149,938 132,598 132,039 135,404 133,456 141,357 141,248 4.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.59% 3.12% 2.65% 3.00% 4.32% 3.39% 3.42% -
ROE 1.70% 9.06% 6.63% 5.37% 3.72% 11.46% 9.51% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 186.80 909.92 694.75 495.85 238.92 842.13 684.24 -57.88%
EPS 4.84 26.52 17.11 14.23 9.72 28.54 23.39 -64.98%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.93 2.94 2.58 2.65 2.61 2.51 2.46 12.35%
Adjusted Per Share Value based on latest NOSH - 139,600
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.86 387.11 294.32 215.41 102.30 381.94 310.09 -56.17%
EPS 2.40 11.33 7.25 6.18 4.16 13.04 10.60 -62.81%
DPS 0.00 0.00 0.00 0.00 0.00 4.54 0.00 -
NAPS 1.4095 1.2508 1.093 1.1513 1.1176 1.1384 1.1148 16.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.92 1.89 2.35 2.53 2.58 2.60 2.62 -
P/RPS 1.03 0.21 0.34 0.51 1.08 0.31 0.38 94.28%
P/EPS 38.52 7.10 13.73 17.78 26.54 9.04 11.20 127.67%
EY 2.60 14.09 7.28 5.62 3.77 11.06 8.93 -56.03%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.66 0.64 0.91 0.95 0.99 1.04 1.07 -27.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 -
Price 1.91 1.89 1.90 2.50 2.58 2.58 2.67 -
P/RPS 1.02 0.21 0.27 0.50 1.08 0.31 0.39 89.71%
P/EPS 38.32 7.10 11.10 17.57 26.54 8.97 11.42 123.96%
EY 2.61 14.09 9.01 5.69 3.77 11.15 8.76 -55.35%
DY 0.00 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.65 0.64 0.74 0.94 0.99 1.03 1.09 -29.13%

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