[KWANTAS] QoQ TTM Result on 31-Mar-2009 [#3]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -257.67%
YoY- -130.23%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,191,683 1,193,367 1,568,532 2,230,542 2,823,560 3,545,163 3,452,163 -50.69%
PBT -60,562 -135,412 -95,323 -41,495 56,826 185,891 213,300 -
Tax 7,364 11,680 7,880 -8,628 -2,886 -16,063 -22,151 -
NP -53,198 -123,732 -87,443 -50,123 53,940 169,828 191,149 -
-
NP to SH -39,071 -104,585 -70,750 -43,020 27,285 132,301 150,839 -
-
Tax Rate - - - - 5.08% 8.64% 10.38% -
Total Cost 1,244,881 1,317,099 1,655,975 2,280,665 2,769,620 3,375,335 3,261,014 -47.28%
-
Net Worth 888,100 782,625 622,868 744,753 769,880 789,192 772,129 9.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 888,100 782,625 622,868 744,753 769,880 789,192 772,129 9.74%
NOSH 311,614 277,526 311,434 311,612 311,692 310,705 311,719 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.46% -10.37% -5.57% -2.25% 1.91% 4.79% 5.54% -
ROE -4.40% -13.36% -11.36% -5.78% 3.54% 16.76% 19.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 382.42 430.00 503.65 715.81 905.88 1,141.00 1,107.46 -50.68%
EPS -12.54 -37.68 -22.72 -13.81 8.75 42.58 48.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.82 2.00 2.39 2.47 2.54 2.477 9.77%
Adjusted Per Share Value based on latest NOSH - 311,612
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 382.34 382.88 503.25 715.66 905.92 1,137.44 1,107.61 -50.69%
EPS -12.54 -33.56 -22.70 -13.80 8.75 42.45 48.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8494 2.511 1.9984 2.3895 2.4701 2.5321 2.4773 9.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.81 2.15 2.01 1.80 1.71 2.60 3.70 -
P/RPS 0.47 0.50 0.40 0.25 0.19 0.23 0.33 26.50%
P/EPS -14.44 -5.71 -8.85 -13.04 19.53 6.11 7.65 -
EY -6.93 -17.53 -11.30 -7.67 5.12 16.38 13.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.76 1.01 0.75 0.69 1.02 1.49 -42.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 1.80 2.15 2.24 2.23 1.80 1.88 2.85 -
P/RPS 0.47 0.50 0.44 0.31 0.20 0.16 0.26 48.23%
P/EPS -14.36 -5.71 -9.86 -16.15 20.56 4.42 5.89 -
EY -6.97 -17.53 -10.14 -6.19 4.86 22.65 16.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 1.12 0.93 0.73 0.74 1.15 -32.97%

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