[KWANTAS] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -21.83%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,197,146 1,742,360 1,058,032 1,223,121 1,288,638 1,271,144 795,394 26.06%
PBT 224,881 90,481 13,854 40,108 53,828 33,037 6,728 79.38%
Tax -28,010 -9,696 -3,974 -7,746 -9,777 -4,729 0 -
NP 196,870 80,785 9,880 32,361 44,050 28,308 6,728 75.45%
-
NP to SH 153,749 67,565 12,269 30,122 44,050 28,308 6,728 68.37%
-
Tax Rate 12.46% 10.72% 28.68% 19.31% 18.16% 14.31% 0.00% -
Total Cost 3,000,276 1,661,574 1,048,152 1,190,760 1,244,588 1,242,836 788,666 24.91%
-
Net Worth 736,827 501,768 352,442 340,662 347,471 331,073 312,837 15.33%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 736,827 501,768 352,442 340,662 347,471 331,073 312,837 15.33%
NOSH 310,897 155,346 124,537 132,039 141,248 140,882 140,166 14.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.16% 4.64% 0.93% 2.65% 3.42% 2.23% 0.85% -
ROE 20.87% 13.47% 3.48% 8.84% 12.68% 8.55% 2.15% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,028.36 1,121.60 849.57 926.33 912.32 902.27 567.46 10.40%
EPS 49.45 43.49 7.93 22.81 31.19 20.09 4.80 47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 3.23 2.83 2.58 2.46 2.35 2.2319 1.00%
Adjusted Per Share Value based on latest NOSH - 115,017
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,025.79 559.03 339.46 392.43 413.45 407.84 255.20 26.06%
EPS 49.33 21.68 3.94 9.66 14.13 9.08 2.16 68.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3641 1.6099 1.1308 1.093 1.1148 1.0622 1.0037 15.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.08 2.40 1.99 2.35 2.62 1.08 0.82 -
P/RPS 0.40 0.21 0.23 0.25 0.29 0.12 0.14 19.10%
P/EPS 8.25 5.52 20.20 10.30 8.40 5.37 17.08 -11.41%
EY 12.12 18.12 4.95 9.71 11.90 18.60 5.85 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.74 0.70 0.91 1.07 0.46 0.37 29.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 29/05/03 28/05/02 -
Price 4.10 2.40 1.96 1.90 2.67 1.25 0.95 -
P/RPS 0.40 0.21 0.23 0.21 0.29 0.14 0.17 15.31%
P/EPS 8.29 5.52 19.89 8.33 8.56 6.22 19.79 -13.48%
EY 12.06 18.12 5.03 12.01 11.68 16.07 5.05 15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.74 0.69 0.74 1.09 0.53 0.43 26.08%

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