[KWANTAS] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -11.08%
YoY- 108.62%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 277,207 652,372 559,372 375,923 280,082 318,856 289,889 -0.74%
PBT -38,383 1,251 28,660 19,622 7,757 16,472 17,246 -
Tax 3,345 0 -6,088 -2,500 -500 -2,693 -3,932 -
NP -35,038 1,251 22,572 17,122 7,257 13,779 13,314 -
-
NP to SH -31,194 2,641 21,179 15,590 7,473 12,972 13,592 -
-
Tax Rate - 0.00% 21.24% 12.74% 6.45% 16.35% 22.80% -
Total Cost 312,245 651,121 536,800 358,801 272,825 305,077 276,575 2.04%
-
Net Worth 782,625 789,192 663,494 473,600 439,318 348,322 342,679 14.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 782,625 789,192 663,494 473,600 439,318 348,322 342,679 14.74%
NOSH 277,526 310,705 155,385 155,278 149,938 133,456 143,983 11.54%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -12.64% 0.19% 4.04% 4.55% 2.59% 4.32% 4.59% -
ROE -3.99% 0.33% 3.19% 3.29% 1.70% 3.72% 3.97% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.88 209.96 359.99 242.10 186.80 238.92 201.34 -11.01%
EPS -10.01 0.85 13.63 10.04 4.84 9.72 9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.54 4.27 3.05 2.93 2.61 2.38 2.86%
Adjusted Per Share Value based on latest NOSH - 155,278
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 88.94 209.31 179.47 120.61 89.86 102.30 93.01 -0.74%
EPS -10.01 0.85 6.80 5.00 2.40 4.16 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.511 2.5321 2.1288 1.5195 1.4095 1.1176 1.0995 14.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.15 2.60 3.45 1.81 1.92 2.58 1.42 -
P/RPS 2.15 1.24 0.96 0.75 1.03 1.08 0.71 20.26%
P/EPS -19.13 305.88 25.31 18.03 38.52 26.54 15.04 -
EY -5.23 0.33 3.95 5.55 2.60 3.77 6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.02 0.81 0.59 0.66 0.99 0.60 4.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 28/11/07 29/11/06 30/11/05 29/11/04 28/11/03 -
Price 2.15 1.88 3.92 2.12 1.91 2.58 1.64 -
P/RPS 2.15 0.90 1.09 0.88 1.02 1.08 0.81 17.65%
P/EPS -19.13 221.18 28.76 21.12 38.32 26.54 17.37 -
EY -5.23 0.45 3.48 4.74 2.61 3.77 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.92 0.70 0.65 0.99 0.69 1.62%

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