[KWANTAS] QoQ TTM Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 88.89%
YoY- 89.91%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,291,391 1,243,564 1,252,313 1,337,619 1,191,683 1,193,367 1,568,532 -12.12%
PBT 81,544 57,828 5,166 -21,457 -60,562 -135,412 -95,323 -
Tax -15,812 -16,362 -6,312 10,063 7,364 11,680 7,880 -
NP 65,732 41,466 -1,146 -11,394 -53,198 -123,732 -87,443 -
-
NP to SH 66,065 43,262 4,366 -4,342 -39,071 -104,585 -70,750 -
-
Tax Rate 19.39% 28.29% 122.18% - - - - -
Total Cost 1,225,659 1,202,098 1,253,459 1,349,013 1,244,881 1,317,099 1,655,975 -18.13%
-
Net Worth 1,003,207 963,529 963,496 872,603 888,100 782,625 622,868 37.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,003,207 963,529 963,496 872,603 888,100 782,625 622,868 37.28%
NOSH 311,555 311,821 311,811 312,761 311,614 277,526 311,434 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.09% 3.33% -0.09% -0.85% -4.46% -10.37% -5.57% -
ROE 6.59% 4.49% 0.45% -0.50% -4.40% -13.36% -11.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 414.50 398.81 401.63 427.68 382.42 430.00 503.65 -12.14%
EPS 21.20 13.87 1.40 -1.39 -12.54 -37.68 -22.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.09 3.09 2.79 2.85 2.82 2.00 37.24%
Adjusted Per Share Value based on latest NOSH - 312,761
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 414.34 398.99 401.80 429.17 382.34 382.88 503.25 -12.12%
EPS 21.20 13.88 1.40 -1.39 -12.54 -33.56 -22.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2187 3.0914 3.0913 2.7997 2.8494 2.511 1.9984 37.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.86 1.60 1.76 1.81 1.81 2.15 2.01 -
P/RPS 0.45 0.40 0.44 0.42 0.47 0.50 0.40 8.14%
P/EPS 8.77 11.53 125.70 -130.38 -14.44 -5.71 -8.85 -
EY 11.40 8.67 0.80 -0.77 -6.93 -17.53 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.57 0.65 0.64 0.76 1.01 -30.84%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 30/08/10 27/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.12 1.85 1.67 1.72 1.80 2.15 2.24 -
P/RPS 0.51 0.46 0.42 0.40 0.47 0.50 0.44 10.31%
P/EPS 10.00 13.33 119.27 -123.89 -14.36 -5.71 -9.86 -
EY 10.00 7.50 0.84 -0.81 -6.97 -17.53 -10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.54 0.62 0.63 0.76 1.12 -29.64%

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