[KWANTAS] QoQ Quarter Result on 30-Sep-2004 [#1]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 78.02%
YoY- -4.56%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 289,208 245,943 352,542 318,856 223,931 291,911 384,599 -17.32%
PBT 18,881 5,813 7,796 16,472 7,353 5,053 18,072 2.96%
Tax -5,533 -1,715 -1,402 -2,693 -48 -2,057 -1,344 157.08%
NP 13,348 4,098 6,394 13,779 7,305 2,996 16,728 -13.98%
-
NP to SH 12,720 3,324 6,296 12,972 7,287 2,996 16,728 -16.70%
-
Tax Rate 29.30% 29.50% 17.98% 16.35% 0.65% 40.71% 7.44% -
Total Cost 275,860 241,845 346,148 305,077 216,626 288,915 367,871 -17.47%
-
Net Worth 267,701 296,744 369,942 348,322 356,042 347,649 344,441 -15.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 267,701 296,744 369,942 348,322 356,042 347,649 344,441 -15.48%
NOSH 133,850 115,017 139,600 133,456 141,849 141,320 141,164 -3.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.62% 1.67% 1.81% 4.32% 3.26% 1.03% 4.35% -
ROE 4.75% 1.12% 1.70% 3.72% 2.05% 0.86% 4.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 216.07 213.83 252.54 238.92 157.86 206.56 272.45 -14.33%
EPS 9.40 2.89 4.51 9.72 5.15 2.12 11.85 -14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.58 2.65 2.61 2.51 2.46 2.44 -12.42%
Adjusted Per Share Value based on latest NOSH - 133,456
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 92.79 78.91 113.11 102.30 71.85 93.66 123.40 -17.32%
EPS 4.08 1.07 2.02 4.16 2.34 0.96 5.37 -16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.9521 1.1869 1.1176 1.1423 1.1154 1.1051 -15.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.89 2.35 2.53 2.58 2.60 2.62 1.73 -
P/RPS 0.87 1.10 1.00 1.08 1.65 1.27 0.63 24.03%
P/EPS 19.89 81.31 56.10 26.54 50.61 123.58 14.60 22.91%
EY 5.03 1.23 1.78 3.77 1.98 0.81 6.85 -18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.95 0.99 1.04 1.07 0.71 21.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 29/11/04 30/08/04 28/05/04 25/02/04 -
Price 1.89 1.90 2.50 2.58 2.58 2.67 2.19 -
P/RPS 0.87 0.89 0.99 1.08 1.63 1.29 0.80 5.75%
P/EPS 19.89 65.74 55.43 26.54 50.22 125.94 18.48 5.02%
EY 5.03 1.52 1.80 3.77 1.99 0.79 5.41 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.94 0.99 1.03 1.09 0.90 3.67%

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