[KWANTAS] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 96.86%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 528,775 437,945 444,792 357,288 501,389 450,166 563,952 -4.21%
PBT -159,328 12,403 28,144 13,326 6,673 17,746 16,663 -
Tax -3,035 -3,325 -3,357 -1,500 -687 -4,199 -3,850 -14.70%
NP -162,363 9,078 24,787 11,826 5,986 13,547 12,813 -
-
NP to SH -162,336 9,117 24,821 11,831 6,010 13,552 12,921 -
-
Tax Rate - 26.81% 11.93% 11.26% 10.30% 23.66% 23.11% -
Total Cost 691,138 428,867 420,005 345,462 495,403 436,619 551,139 16.33%
-
Net Worth 1,364,159 1,424,363 1,433,714 1,399,429 1,382,817 1,371,378 1,368,261 -0.20%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,364,159 1,424,363 1,433,714 1,399,429 1,382,817 1,371,378 1,368,261 -0.20%
NOSH 309,333 311,677 311,677 311,677 311,445 311,677 311,677 -0.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -30.71% 2.07% 5.57% 3.31% 1.19% 3.01% 2.27% -
ROE -11.90% 0.64% 1.73% 0.85% 0.43% 0.99% 0.94% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 170.94 140.51 142.71 114.63 160.99 144.43 180.94 -3.72%
EPS -52.08 2.93 7.96 3.80 1.93 4.35 4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.57 4.60 4.49 4.44 4.40 4.39 0.30%
Adjusted Per Share Value based on latest NOSH - 311,677
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.65 140.51 142.71 114.63 160.87 144.43 180.94 -4.21%
EPS -52.08 2.93 7.96 3.80 1.93 4.35 4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3768 4.57 4.60 4.49 4.4367 4.40 4.39 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.24 2.20 2.06 2.03 1.91 1.80 1.89 -
P/RPS 1.31 1.57 1.44 1.77 1.19 1.25 1.04 16.68%
P/EPS -4.27 75.21 25.87 53.48 98.98 41.40 45.59 -
EY -23.43 1.33 3.87 1.87 1.01 2.42 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.45 0.45 0.43 0.41 0.43 12.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 -
Price 2.16 2.25 2.13 2.06 1.90 2.01 1.80 -
P/RPS 1.26 1.60 1.49 1.80 1.18 1.39 0.99 17.49%
P/EPS -4.12 76.92 26.75 54.27 98.46 46.23 43.42 -
EY -24.30 1.30 3.74 1.84 1.02 2.16 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.46 0.46 0.43 0.46 0.41 12.65%

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