[KWANTAS] QoQ Quarter Result on 31-Dec-2003 [#2]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 23.07%
YoY- 23.24%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 318,856 223,931 291,911 384,599 289,889 333,183 267,304 12.43%
PBT 16,472 7,353 5,053 18,072 17,246 11,524 4,072 153.23%
Tax -2,693 -48 -2,057 -1,344 -3,932 -579 33 -
NP 13,779 7,305 2,996 16,728 13,314 10,945 4,105 123.68%
-
NP to SH 12,972 7,287 2,996 16,728 13,592 10,945 4,105 114.89%
-
Tax Rate 16.35% 0.65% 40.71% 7.44% 22.80% 5.02% -0.81% -
Total Cost 305,077 216,626 288,915 367,871 276,575 322,238 263,199 10.31%
-
Net Worth 348,322 356,042 347,649 344,441 342,679 281,762 331,503 3.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 348,322 356,042 347,649 344,441 342,679 281,762 331,503 3.34%
NOSH 133,456 141,849 141,320 141,164 143,983 140,881 141,065 -3.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.32% 3.26% 1.03% 4.35% 4.59% 3.28% 1.54% -
ROE 3.72% 2.05% 0.86% 4.86% 3.97% 3.88% 1.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 238.92 157.86 206.56 272.45 201.34 236.50 189.49 16.66%
EPS 9.72 5.15 2.12 11.85 9.44 7.77 2.91 122.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.51 2.46 2.44 2.38 2.00 2.35 7.22%
Adjusted Per Share Value based on latest NOSH - 141,164
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 102.30 71.85 93.66 123.40 93.01 106.90 85.76 12.44%
EPS 4.16 2.34 0.96 5.37 4.36 3.51 1.32 114.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1176 1.1423 1.1154 1.1051 1.0995 0.904 1.0636 3.34%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.58 2.60 2.62 1.73 1.42 1.42 1.08 -
P/RPS 1.08 1.65 1.27 0.63 0.71 0.60 0.57 52.94%
P/EPS 26.54 50.61 123.58 14.60 15.04 18.28 37.11 -19.97%
EY 3.77 1.98 0.81 6.85 6.65 5.47 2.69 25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.07 0.71 0.60 0.71 0.46 66.46%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 25/02/04 28/11/03 29/08/03 29/05/03 -
Price 2.58 2.58 2.67 2.19 1.64 1.45 1.25 -
P/RPS 1.08 1.63 1.29 0.80 0.81 0.61 0.66 38.73%
P/EPS 26.54 50.22 125.94 18.48 17.37 18.66 42.96 -27.39%
EY 3.77 1.99 0.79 5.41 5.76 5.36 2.33 37.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.09 0.90 0.69 0.73 0.53 51.49%

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