[KWANTAS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 32.81%
YoY- 396.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 682,600 359,851 1,251,097 853,668 610,498 268,458 1,248,186 -33.05%
PBT 40,213 24,458 147,980 73,825 55,174 13,824 5,166 291.30%
Tax -7,300 -4,110 -31,883 -13,820 -10,000 -6,250 -6,312 10.15%
NP 32,913 20,348 116,097 60,005 45,174 7,574 -1,146 -
-
NP to SH 33,010 20,403 116,315 60,253 45,369 7,702 4,366 283.80%
-
Tax Rate 18.15% 16.80% 21.55% 18.72% 18.12% 45.21% 122.18% -
Total Cost 649,687 339,503 1,135,000 793,663 565,324 260,884 1,249,332 -35.25%
-
Net Worth 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 19.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,252,941 1,236,639 1,203,059 1,006,814 1,003,352 963,529 961,406 19.25%
NOSH 311,677 311,496 311,673 311,707 311,600 311,821 311,134 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.82% 5.65% 9.28% 7.03% 7.40% 2.82% -0.09% -
ROE 2.63% 1.65% 9.67% 5.98% 4.52% 0.80% 0.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 219.01 115.52 401.41 273.87 195.92 86.09 401.17 -33.12%
EPS 10.59 6.55 37.32 19.33 14.56 2.47 1.40 283.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.97 3.86 3.23 3.22 3.09 3.09 19.11%
Adjusted Per Share Value based on latest NOSH - 311,380
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 219.01 115.46 401.41 273.89 195.87 86.13 400.47 -33.05%
EPS 10.59 6.55 37.32 19.33 14.56 2.47 1.40 283.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.9677 3.8599 3.2303 3.2192 3.0914 3.0846 19.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.10 1.82 2.24 2.12 1.86 1.60 1.76 -
P/RPS 0.96 1.58 0.56 0.77 0.95 1.86 0.44 67.98%
P/EPS 19.83 27.79 6.00 10.97 12.77 64.78 125.42 -70.66%
EY 5.04 3.60 16.66 9.12 7.83 1.54 0.80 239.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.58 0.66 0.58 0.52 0.57 -5.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 27/05/11 25/02/11 30/11/10 30/08/10 -
Price 2.44 2.13 1.93 2.58 2.12 1.85 1.67 -
P/RPS 1.11 1.84 0.48 0.94 1.08 2.15 0.42 90.81%
P/EPS 23.04 32.52 5.17 13.35 14.56 74.90 119.01 -66.43%
EY 4.34 3.08 19.34 7.49 6.87 1.34 0.84 197.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.50 0.80 0.66 0.60 0.54 8.44%

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