[KWANTAS] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 16.82%
YoY- 23.65%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,258,493 1,317,797 1,768,800 1,871,019 1,299,626 1,251,097 1,248,186 0.13%
PBT -17,976 -69,277 -105,455 49,839 49,185 147,980 5,166 -
Tax -7,152 -39 -11,217 -8,279 -15,600 -31,883 -6,312 2.10%
NP -25,128 -69,316 -116,672 41,560 33,585 116,097 -1,146 67.22%
-
NP to SH -23,967 -68,218 -116,567 41,736 33,753 116,315 4,366 -
-
Tax Rate - - - 16.61% 31.72% 21.55% 122.18% -
Total Cost 1,283,621 1,387,113 1,885,472 1,829,459 1,266,041 1,135,000 1,249,332 0.45%
-
Net Worth 1,199,908 1,218,401 1,374,831 1,383,905 1,355,793 1,203,059 961,406 3.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,199,908 1,218,401 1,374,831 1,383,905 1,355,793 1,203,059 961,406 3.75%
NOSH 311,664 311,611 311,753 311,690 311,676 311,673 311,134 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.00% -5.26% -6.60% 2.22% 2.58% 9.28% -0.09% -
ROE -2.00% -5.60% -8.48% 3.02% 2.49% 9.67% 0.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 403.80 422.90 567.37 600.28 416.98 401.41 401.17 0.10%
EPS -7.69 -21.89 -37.40 13.39 10.83 37.32 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 4.41 4.44 4.35 3.86 3.09 3.72%
Adjusted Per Share Value based on latest NOSH - 311,445
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 403.78 422.81 567.51 600.31 416.98 401.41 400.47 0.13%
EPS -7.69 -21.89 -37.40 13.39 10.83 37.32 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8498 3.9092 4.4111 4.4402 4.35 3.8599 3.0846 3.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.32 1.75 2.24 1.91 1.99 2.24 1.76 -
P/RPS 0.33 0.41 0.39 0.32 0.48 0.56 0.44 -4.67%
P/EPS -17.17 -7.99 -5.99 14.26 18.38 6.00 125.42 -
EY -5.83 -12.51 -16.69 7.01 5.44 16.66 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.51 0.43 0.46 0.58 0.57 -8.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 1.29 1.47 2.16 1.90 2.13 1.93 1.67 -
P/RPS 0.32 0.35 0.38 0.32 0.51 0.48 0.42 -4.42%
P/EPS -16.78 -6.71 -5.78 14.19 19.67 5.17 119.01 -
EY -5.96 -14.89 -17.31 7.05 5.08 19.34 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.49 0.43 0.49 0.50 0.54 -7.41%

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