[KWANTAS] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -82.46%
YoY- 164.91%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 295,261 357,288 355,512 359,851 268,458 277,207 652,372 -12.37%
PBT 4,852 13,326 8,757 24,458 13,824 -38,383 1,251 25.33%
Tax -1,550 -1,500 457 -4,110 -6,250 3,345 0 -
NP 3,302 11,826 9,214 20,348 7,574 -35,038 1,251 17.54%
-
NP to SH 3,307 11,831 9,253 20,403 7,702 -31,194 2,641 3.81%
-
Tax Rate 31.95% 11.26% -5.22% 16.80% 45.21% - 0.00% -
Total Cost 291,959 345,462 346,298 339,503 260,884 312,245 651,121 -12.50%
-
Net Worth 1,383,845 1,399,429 1,355,794 1,236,639 963,529 782,625 789,192 9.80%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,383,845 1,399,429 1,355,794 1,236,639 963,529 782,625 789,192 9.80%
NOSH 311,677 311,677 311,677 311,496 311,821 277,526 310,705 0.05%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.12% 3.31% 2.59% 5.65% 2.82% -12.64% 0.19% -
ROE 0.24% 0.85% 0.68% 1.65% 0.80% -3.99% 0.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.73 114.63 114.06 115.52 86.09 99.88 209.96 -12.41%
EPS 1.06 3.80 2.97 6.55 2.47 -10.01 0.85 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.49 4.35 3.97 3.09 2.82 2.54 9.75%
Adjusted Per Share Value based on latest NOSH - 311,496
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.73 114.63 114.06 115.46 86.13 88.94 209.31 -12.37%
EPS 1.06 3.80 2.97 6.55 2.47 -10.01 0.85 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 4.49 4.35 3.9677 3.0914 2.511 2.5321 9.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.10 2.03 1.98 1.82 1.60 2.15 2.60 -
P/RPS 2.22 1.77 1.74 1.58 1.86 2.15 1.24 10.18%
P/EPS 197.92 53.48 66.69 27.79 64.78 -19.13 305.88 -6.99%
EY 0.51 1.87 1.50 3.60 1.54 -5.23 0.33 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.46 0.52 0.76 1.02 -12.10%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 29/11/12 29/11/11 30/11/10 26/11/09 28/11/08 -
Price 2.00 2.06 1.89 2.13 1.85 2.15 1.88 -
P/RPS 2.11 1.80 1.66 1.84 2.15 2.15 0.90 15.25%
P/EPS 188.50 54.27 63.66 32.52 74.90 -19.13 221.18 -2.62%
EY 0.53 1.84 1.57 3.08 1.34 -5.23 0.45 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.43 0.54 0.60 0.76 0.74 -7.95%

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