[KWANTAS] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -47.82%
YoY- -179.05%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,252,313 1,337,619 1,191,683 1,193,367 1,568,532 2,230,542 2,823,560 -41.92%
PBT 5,166 -21,457 -60,562 -135,412 -95,323 -41,495 56,826 -79.87%
Tax -6,312 10,063 7,364 11,680 7,880 -8,628 -2,886 68.73%
NP -1,146 -11,394 -53,198 -123,732 -87,443 -50,123 53,940 -
-
NP to SH 4,366 -4,342 -39,071 -104,585 -70,750 -43,020 27,285 -70.62%
-
Tax Rate 122.18% - - - - - 5.08% -
Total Cost 1,253,459 1,349,013 1,244,881 1,317,099 1,655,975 2,280,665 2,769,620 -41.13%
-
Net Worth 963,496 872,603 888,100 782,625 622,868 744,753 769,880 16.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 963,496 872,603 888,100 782,625 622,868 744,753 769,880 16.17%
NOSH 311,811 312,761 311,614 277,526 311,434 311,612 311,692 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.09% -0.85% -4.46% -10.37% -5.57% -2.25% 1.91% -
ROE 0.45% -0.50% -4.40% -13.36% -11.36% -5.78% 3.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 401.63 427.68 382.42 430.00 503.65 715.81 905.88 -41.94%
EPS 1.40 -1.39 -12.54 -37.68 -22.72 -13.81 8.75 -70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.79 2.85 2.82 2.00 2.39 2.47 16.14%
Adjusted Per Share Value based on latest NOSH - 277,526
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 401.80 429.17 382.34 382.88 503.25 715.66 905.92 -41.92%
EPS 1.40 -1.39 -12.54 -33.56 -22.70 -13.80 8.75 -70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0913 2.7997 2.8494 2.511 1.9984 2.3895 2.4701 16.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.76 1.81 1.81 2.15 2.01 1.80 1.71 -
P/RPS 0.44 0.42 0.47 0.50 0.40 0.25 0.19 75.30%
P/EPS 125.70 -130.38 -14.44 -5.71 -8.85 -13.04 19.53 247.19%
EY 0.80 -0.77 -6.93 -17.53 -11.30 -7.67 5.12 -71.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.64 0.76 1.01 0.75 0.69 -11.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 1.67 1.72 1.80 2.15 2.24 2.23 1.80 -
P/RPS 0.42 0.40 0.47 0.50 0.44 0.31 0.20 64.21%
P/EPS 119.27 -123.89 -14.36 -5.71 -9.86 -16.15 20.56 223.89%
EY 0.84 -0.81 -6.97 -17.53 -10.14 -6.19 4.86 -69.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.76 1.12 0.93 0.73 -18.25%

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