[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 72.53%
YoY- -33.09%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 948,269 1,576,872 811,110 536,549 671,398 674,488 686,054 5.53%
PBT -55,965 100,509 34,810 13,595 24,268 35,318 20,706 -
Tax 16 -19,249 -4,530 -1,768 -4,095 -5,276 -3,580 -
NP -55,949 81,260 30,280 11,827 20,173 30,042 17,126 -
-
NP to SH -48,009 75,545 27,760 12,893 19,268 30,042 17,126 -
-
Tax Rate - 19.15% 13.01% 13.00% 16.87% 14.94% 17.29% -
Total Cost 1,004,218 1,495,612 780,830 524,722 651,225 644,446 668,928 6.99%
-
Net Worth 770,014 720,659 487,780 425,431 358,820 344,466 329,562 15.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 770,014 720,659 487,780 425,431 358,820 344,466 329,562 15.17%
NOSH 311,746 310,629 155,344 141,810 135,404 141,174 140,838 14.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.90% 5.15% 3.73% 2.20% 3.00% 4.45% 2.50% -
ROE -6.23% 10.48% 5.69% 3.03% 5.37% 8.72% 5.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 304.18 507.64 522.14 378.36 495.85 477.77 487.12 -7.54%
EPS -15.40 24.32 17.87 8.34 14.23 21.28 12.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.32 3.14 3.00 2.65 2.44 2.34 0.90%
Adjusted Per Share Value based on latest NOSH - 130,199
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 304.25 505.93 260.24 172.15 215.41 216.41 220.12 5.53%
EPS -15.40 24.24 8.91 4.14 6.18 9.64 5.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4705 2.3122 1.565 1.365 1.1513 1.1052 1.0574 15.17%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.71 4.32 2.30 1.90 2.53 1.73 1.02 -
P/RPS 0.56 0.85 0.44 0.50 0.51 0.36 0.21 17.74%
P/EPS -11.10 17.76 12.87 20.90 17.78 8.13 8.39 -
EY -9.01 5.63 7.77 4.79 5.62 12.30 11.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.86 0.73 0.63 0.95 0.71 0.44 7.77%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 22/02/08 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 -
Price 1.80 4.14 2.50 1.99 2.50 2.19 1.12 -
P/RPS 0.59 0.82 0.48 0.53 0.50 0.46 0.23 16.98%
P/EPS -11.69 17.02 13.99 21.89 17.57 10.29 9.21 -
EY -8.56 5.87 7.15 4.57 5.69 9.72 10.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.78 0.80 0.66 0.94 0.90 0.48 7.23%

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