[KWANTAS] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 256.7%
YoY- 172.14%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 610,498 571,420 948,269 1,576,872 811,110 536,549 671,398 -1.57%
PBT 55,174 -21,204 -55,965 100,509 34,810 13,595 24,268 14.66%
Tax -10,000 -500 16 -19,249 -4,530 -1,768 -4,095 16.03%
NP 45,174 -21,704 -55,949 81,260 30,280 11,827 20,173 14.37%
-
NP to SH 45,369 -16,330 -48,009 75,545 27,760 12,893 19,268 15.33%
-
Tax Rate 18.12% - - 19.15% 13.01% 13.00% 16.87% -
Total Cost 565,324 593,124 1,004,218 1,495,612 780,830 524,722 651,225 -2.32%
-
Net Worth 1,003,352 888,177 770,014 720,659 487,780 425,431 358,820 18.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,003,352 888,177 770,014 720,659 487,780 425,431 358,820 18.68%
NOSH 311,600 311,641 311,746 310,629 155,344 141,810 135,404 14.89%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.40% -3.80% -5.90% 5.15% 3.73% 2.20% 3.00% -
ROE 4.52% -1.84% -6.23% 10.48% 5.69% 3.03% 5.37% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 195.92 183.36 304.18 507.64 522.14 378.36 495.85 -14.33%
EPS 14.56 -5.24 -15.40 24.32 17.87 8.34 14.23 0.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.85 2.47 2.32 3.14 3.00 2.65 3.29%
Adjusted Per Share Value based on latest NOSH - 310,662
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 195.87 183.34 304.25 505.93 260.24 172.15 215.41 -1.57%
EPS 14.56 -5.24 -15.40 24.24 8.91 4.14 6.18 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2192 2.8497 2.4705 2.3122 1.565 1.365 1.1513 18.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.86 1.81 1.71 4.32 2.30 1.90 2.53 -
P/RPS 0.95 0.99 0.56 0.85 0.44 0.50 0.51 10.91%
P/EPS 12.77 -34.54 -11.10 17.76 12.87 20.90 17.78 -5.36%
EY 7.83 -2.90 -9.01 5.63 7.77 4.79 5.62 5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.69 1.86 0.73 0.63 0.95 -7.89%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 22/02/08 27/02/07 28/02/06 28/02/05 -
Price 2.12 1.80 1.80 4.14 2.50 1.99 2.50 -
P/RPS 1.08 0.98 0.59 0.82 0.48 0.53 0.50 13.68%
P/EPS 14.56 -34.35 -11.69 17.02 13.99 21.89 17.57 -3.08%
EY 6.87 -2.91 -8.56 5.87 7.15 4.57 5.69 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.73 1.78 0.80 0.66 0.94 -5.72%

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