[KWANTAS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 61.79%
YoY- -27.24%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 355,512 1,299,626 945,196 682,600 359,851 1,251,097 853,668 -44.14%
PBT 8,757 49,185 44,938 40,213 24,458 147,980 73,825 -75.76%
Tax 457 -15,600 -9,806 -7,300 -4,110 -31,883 -13,820 -
NP 9,214 33,585 35,132 32,913 20,348 116,097 60,005 -71.22%
-
NP to SH 9,253 33,753 35,240 33,010 20,403 116,315 60,253 -71.22%
-
Tax Rate -5.22% 31.72% 21.82% 18.15% 16.80% 21.55% 18.72% -
Total Cost 346,298 1,266,041 910,064 649,687 339,503 1,135,000 793,663 -42.38%
-
Net Worth 1,355,794 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 21.87%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,355,794 1,355,793 1,212,423 1,252,941 1,236,639 1,203,059 1,006,814 21.87%
NOSH 311,677 311,676 311,677 311,677 311,496 311,673 311,707 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.59% 2.58% 3.72% 4.82% 5.65% 9.28% 7.03% -
ROE 0.68% 2.49% 2.91% 2.63% 1.65% 9.67% 5.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 114.06 416.98 303.26 219.01 115.52 401.41 273.87 -44.14%
EPS 2.97 10.83 11.31 10.59 6.55 37.32 19.33 -71.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.35 3.89 4.02 3.97 3.86 3.23 21.88%
Adjusted Per Share Value based on latest NOSH - 311,677
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 114.06 416.98 303.26 219.01 115.46 401.41 273.89 -44.14%
EPS 2.97 10.83 11.31 10.59 6.55 37.32 19.33 -71.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.35 3.89 4.02 3.9677 3.8599 3.2303 21.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.98 1.99 2.40 2.10 1.82 2.24 2.12 -
P/RPS 1.74 0.48 0.79 0.96 1.58 0.56 0.77 71.94%
P/EPS 66.69 18.38 21.23 19.83 27.79 6.00 10.97 232.00%
EY 1.50 5.44 4.71 5.04 3.60 16.66 9.12 -69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.62 0.52 0.46 0.58 0.66 -21.33%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 29/05/12 28/02/12 29/11/11 26/08/11 27/05/11 -
Price 1.89 2.13 2.09 2.44 2.13 1.93 2.58 -
P/RPS 1.66 0.51 0.69 1.11 1.84 0.48 0.94 45.94%
P/EPS 63.66 19.67 18.48 23.04 32.52 5.17 13.35 182.50%
EY 1.57 5.08 5.41 4.34 3.08 19.34 7.49 -64.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.54 0.61 0.54 0.50 0.80 -33.81%

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