[KWANTAS] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -82.31%
YoY- -85.02%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 563,952 355,512 354,430 262,596 322,749 359,851 397,429 26.14%
PBT 16,663 8,757 4,247 4,725 15,755 24,458 74,155 -62.87%
Tax -3,850 457 -5,794 -2,506 -3,190 -4,110 -18,063 -64.15%
NP 12,813 9,214 -1,547 2,219 12,565 20,348 56,092 -62.46%
-
NP to SH 12,921 9,253 -1,487 2,230 12,607 20,403 56,200 -62.30%
-
Tax Rate 23.11% -5.22% 136.43% 53.04% 20.25% 16.80% 24.36% -
Total Cost 551,139 346,298 355,977 260,377 310,184 339,503 341,337 37.43%
-
Net Worth 1,368,261 1,355,794 1,367,960 1,212,423 1,252,941 1,236,639 1,202,917 8.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,368,261 1,355,794 1,367,960 1,212,423 1,252,941 1,236,639 1,202,917 8.92%
NOSH 311,677 311,677 314,473 311,677 311,677 311,496 311,636 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.27% 2.59% -0.44% 0.85% 3.89% 5.65% 14.11% -
ROE 0.94% 0.68% -0.11% 0.18% 1.01% 1.65% 4.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 180.94 114.06 112.71 84.25 103.55 115.52 127.53 26.13%
EPS 4.15 2.97 -0.48 0.72 4.05 6.55 18.03 -62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.35 4.35 3.89 4.02 3.97 3.86 8.91%
Adjusted Per Share Value based on latest NOSH - 311,677
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 180.94 114.06 113.72 84.25 103.55 115.46 127.51 26.14%
EPS 4.15 2.97 -0.48 0.72 4.04 6.55 18.03 -62.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.35 4.389 3.89 4.02 3.9677 3.8595 8.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.89 1.98 1.99 2.40 2.10 1.82 2.24 -
P/RPS 1.04 1.74 1.77 2.85 2.03 1.58 1.76 -29.47%
P/EPS 45.59 66.69 -420.85 335.44 51.92 27.79 12.42 137.02%
EY 2.19 1.50 -0.24 0.30 1.93 3.60 8.05 -57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.46 0.62 0.52 0.46 0.58 -18.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 29/05/12 28/02/12 29/11/11 26/08/11 -
Price 1.80 1.89 2.13 2.09 2.44 2.13 1.93 -
P/RPS 0.99 1.66 1.89 2.48 2.36 1.84 1.51 -24.43%
P/EPS 43.42 63.66 -450.46 292.11 60.32 32.52 10.70 153.33%
EY 2.30 1.57 -0.22 0.34 1.66 3.08 9.34 -60.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.49 0.54 0.61 0.54 0.50 -12.33%

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