[KWANTAS] YoY Annual (Unaudited) Result on 30-Jun-2008 [#4]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
YoY- 94.2%
View:
Show?
Annual (Unaudited) Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,251,097 1,248,186 1,568,532 3,452,163 1,949,988 1,122,204 1,206,549 0.60%
PBT 147,980 5,166 -95,323 213,300 105,107 16,190 48,962 20.23%
Tax -31,883 -6,312 7,880 -22,151 -11,156 -788 -11,343 18.78%
NP 116,097 -1,146 -87,443 191,149 93,951 15,402 37,619 20.65%
-
NP to SH 116,315 4,366 -70,750 150,839 77,672 17,532 35,312 21.96%
-
Tax Rate 21.55% 122.18% - 10.38% 10.61% 4.87% 23.17% -
Total Cost 1,135,000 1,249,332 1,655,975 3,261,014 1,856,037 1,106,802 1,168,930 -0.48%
-
Net Worth 1,203,059 961,406 910,234 793,280 323,097 401,487 389,840 20.65%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 6,781 - -
Div Payout % - - - - - 38.68% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,203,059 961,406 910,234 793,280 323,097 401,487 389,840 20.65%
NOSH 311,673 311,134 311,724 311,090 155,335 135,637 132,598 15.30%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.28% -0.09% -5.57% 5.54% 4.82% 1.37% 3.12% -
ROE 9.67% 0.45% -7.77% 19.01% 24.04% 4.37% 9.06% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 401.41 401.17 503.18 1,109.70 1,255.34 827.36 909.92 -12.74%
EPS 37.32 1.40 -22.70 48.48 25.00 11.32 26.52 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.86 3.09 2.92 2.55 2.08 2.96 2.94 4.63%
Adjusted Per Share Value based on latest NOSH - 311,719
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 401.41 400.47 503.25 1,107.61 625.64 360.05 387.11 0.60%
EPS 37.32 1.40 -22.70 48.40 24.92 5.63 11.33 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 2.18 0.00 -
NAPS 3.8599 3.0846 2.9204 2.5452 1.0366 1.2881 1.2508 20.65%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.24 1.76 2.01 3.70 2.48 1.88 1.89 -
P/RPS 0.56 0.44 0.40 0.33 0.20 0.23 0.21 17.75%
P/EPS 6.00 125.42 -8.86 7.63 4.96 14.54 7.10 -2.76%
EY 16.66 0.80 -11.29 13.10 20.16 6.88 14.09 2.83%
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.58 0.57 0.69 1.45 1.19 0.64 0.64 -1.62%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 29/08/07 30/08/06 30/08/05 -
Price 1.93 1.67 2.24 2.85 3.15 1.82 1.89 -
P/RPS 0.48 0.42 0.45 0.26 0.25 0.22 0.21 14.76%
P/EPS 5.17 119.01 -9.87 5.88 6.30 14.08 7.10 -5.14%
EY 19.34 0.84 -10.13 17.01 15.87 7.10 14.09 5.41%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.50 0.54 0.77 1.12 1.51 0.61 0.64 -4.02%

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