[KWANTAS] QoQ Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -1880.59%
YoY- -2801.1%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 315,301 435,146 295,261 528,775 437,945 444,792 357,288 -8.00%
PBT -57,083 -29,458 4,852 -159,328 12,403 28,144 13,326 -
Tax -717 -5,933 -1,550 -3,035 -3,325 -3,357 -1,500 -38.89%
NP -57,800 -35,391 3,302 -162,363 9,078 24,787 11,826 -
-
NP to SH -57,306 -35,351 3,307 -162,336 9,117 24,821 11,831 -
-
Tax Rate - - 31.95% - 26.81% 11.93% 11.26% -
Total Cost 373,101 470,537 291,959 691,138 428,867 420,005 345,462 5.26%
-
Net Worth 1,299,693 1,362,028 1,383,845 1,364,159 1,424,363 1,433,714 1,399,429 -4.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,299,693 1,362,028 1,383,845 1,364,159 1,424,363 1,433,714 1,399,429 -4.81%
NOSH 311,677 311,677 311,677 309,333 311,677 311,677 311,677 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -18.33% -8.13% 1.12% -30.71% 2.07% 5.57% 3.31% -
ROE -4.41% -2.60% 0.24% -11.90% 0.64% 1.73% 0.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.16 139.61 94.73 170.94 140.51 142.71 114.63 -8.00%
EPS -18.39 -11.34 1.06 -52.08 2.93 7.96 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.37 4.44 4.41 4.57 4.60 4.49 -4.81%
Adjusted Per Share Value based on latest NOSH - 309,333
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 101.16 139.61 94.73 169.65 140.51 142.71 114.63 -8.00%
EPS -18.39 -11.34 1.06 -52.08 2.93 7.96 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.37 4.44 4.3768 4.57 4.60 4.49 -4.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.88 2.00 2.10 2.24 2.20 2.06 2.03 -
P/RPS 1.86 1.43 2.22 1.31 1.57 1.44 1.77 3.36%
P/EPS -10.22 -17.63 197.92 -4.27 75.21 25.87 53.48 -
EY -9.78 -5.67 0.51 -23.43 1.33 3.87 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.51 0.48 0.45 0.45 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 29/08/14 29/05/14 27/02/14 28/11/13 -
Price 1.84 1.95 2.00 2.16 2.25 2.13 2.06 -
P/RPS 1.82 1.40 2.11 1.26 1.60 1.49 1.80 0.74%
P/EPS -10.01 -17.19 188.50 -4.12 76.92 26.75 54.27 -
EY -9.99 -5.82 0.53 -24.30 1.30 3.74 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.45 0.49 0.49 0.46 0.46 -2.92%

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