[KWANTAS] QoQ Quarter Result on 30-Sep-2020 [#1]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 206.04%
YoY- 171.05%
Quarter Report
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 293,489 259,129 206,201 219,807 252,729 203,766 203,019 27.70%
PBT 29,352 8,106 -6,671 -11,626 -6,237 -9,792 -56,106 -
Tax -3,000 -1,500 257 -2,400 -600 -500 389 -
NP 26,352 6,606 -6,414 -14,026 -6,837 -10,292 -55,717 -
-
NP to SH 26,873 7,042 -6,641 -13,397 -6,229 -9,912 -49,842 -
-
Tax Rate 10.22% 18.50% - - - - - -
Total Cost 267,137 252,523 212,615 233,833 259,566 214,058 258,736 2.14%
-
Net Worth 1,160,657 1,133,230 1,107,329 1,110,726 1,116,025 1,122,040 1,134,507 1.52%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,160,657 1,133,230 1,107,329 1,110,726 1,116,025 1,122,040 1,134,507 1.52%
NOSH 311,678 311,678 311,678 311,678 311,678 311,678 311,678 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.98% 2.55% -3.11% -6.38% -2.71% -5.05% -27.44% -
ROE 2.32% 0.62% -0.60% -1.21% -0.56% -0.88% -4.39% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 94.16 83.14 66.16 70.52 81.09 65.38 65.14 27.70%
EPS 8.62 2.26 -2.13 -4.30 -2.00 -3.18 -15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7239 3.6359 3.5528 3.5637 3.5807 3.60 3.64 1.52%
Adjusted Per Share Value based on latest NOSH - 311,678
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 94.16 83.14 66.16 70.52 81.09 65.38 65.14 27.70%
EPS 8.62 2.26 -2.13 -4.30 -2.00 -3.18 -15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7239 3.6359 3.5528 3.5637 3.5807 3.60 3.64 1.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.61 1.39 0.475 0.55 0.80 0.70 0.72 -
P/RPS 1.71 1.67 0.72 0.78 0.99 1.07 1.11 33.21%
P/EPS 18.67 61.52 -22.29 -12.80 -40.03 -22.01 -4.50 -
EY 5.36 1.63 -4.49 -7.82 -2.50 -4.54 -22.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.13 0.15 0.22 0.19 0.20 66.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 30/11/20 28/08/20 28/05/20 28/02/20 29/11/19 30/08/19 -
Price 1.64 1.59 1.15 0.56 0.62 0.80 0.775 -
P/RPS 1.74 1.91 1.74 0.79 0.76 1.22 1.19 28.67%
P/EPS 19.02 70.37 -53.97 -13.03 -31.02 -25.16 -4.85 -
EY 5.26 1.42 -1.85 -7.68 -3.22 -3.98 -20.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.32 0.16 0.17 0.22 0.21 63.37%

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