[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 48.54%
YoY- -35.86%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,576,872 811,110 536,549 671,398 674,488 686,054 391,735 26.11%
PBT 100,509 34,810 13,595 24,268 35,318 20,706 1,196 109.21%
Tax -19,249 -4,530 -1,768 -4,095 -5,276 -3,580 0 -
NP 81,260 30,280 11,827 20,173 30,042 17,126 1,196 101.93%
-
NP to SH 75,545 27,760 12,893 19,268 30,042 17,126 1,196 99.49%
-
Tax Rate 19.15% 13.01% 13.00% 16.87% 14.94% 17.29% 0.00% -
Total Cost 1,495,612 780,830 524,722 651,225 644,446 668,928 390,539 25.06%
-
Net Worth 720,659 487,780 425,431 358,820 344,466 329,562 309,552 15.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 720,659 487,780 425,431 358,820 344,466 329,562 309,552 15.11%
NOSH 310,629 155,344 141,810 135,404 141,174 140,838 140,705 14.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.15% 3.73% 2.20% 3.00% 4.45% 2.50% 0.31% -
ROE 10.48% 5.69% 3.03% 5.37% 8.72% 5.20% 0.39% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 507.64 522.14 378.36 495.85 477.77 487.12 278.41 10.52%
EPS 24.32 17.87 8.34 14.23 21.28 12.16 0.85 74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 3.14 3.00 2.65 2.44 2.34 2.20 0.88%
Adjusted Per Share Value based on latest NOSH - 139,600
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 505.93 260.24 172.15 215.41 216.41 220.12 125.69 26.11%
EPS 24.24 8.91 4.14 6.18 9.64 5.49 0.38 99.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3122 1.565 1.365 1.1513 1.1052 1.0574 0.9932 15.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.32 2.30 1.90 2.53 1.73 1.02 0.75 -
P/RPS 0.85 0.44 0.50 0.51 0.36 0.21 0.27 21.05%
P/EPS 17.76 12.87 20.90 17.78 8.13 8.39 88.24 -23.43%
EY 5.63 7.77 4.79 5.62 12.30 11.92 1.13 30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.73 0.63 0.95 0.71 0.44 0.34 32.72%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 28/02/02 -
Price 4.14 2.50 1.99 2.50 2.19 1.12 0.75 -
P/RPS 0.82 0.48 0.53 0.50 0.46 0.23 0.27 20.32%
P/EPS 17.02 13.99 21.89 17.57 10.29 9.21 88.24 -23.97%
EY 5.87 7.15 4.57 5.69 9.72 10.86 1.13 31.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.80 0.66 0.94 0.90 0.48 0.34 31.75%

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