[KWANTAS] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 23.97%
YoY- 320.75%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 793,524 917,341 966,479 953,358 596,546 600,696 588,531 5.10%
PBT 10,391 30,081 40,371 24,778 5,046 24,278 25,347 -13.80%
Tax -2,981 -5,810 -7,333 -3,547 0 -2,300 -2,700 1.66%
NP 7,410 24,271 33,038 21,231 5,046 21,978 22,647 -16.98%
-
NP to SH 9,202 22,592 33,038 21,231 5,046 21,978 22,647 -13.93%
-
Tax Rate 28.69% 19.31% 18.16% 14.32% 0.00% 9.47% 10.65% -
Total Cost 786,114 893,070 933,441 932,127 591,500 578,718 565,884 5.62%
-
Net Worth 352,442 340,662 347,471 331,073 312,837 221,585 205,838 9.37%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 10,079 - -
Div Payout % - - - - - 45.86% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 352,442 340,662 347,471 331,073 312,837 221,585 205,838 9.37%
NOSH 124,537 132,039 141,248 140,882 140,166 139,987 79,996 7.65%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.93% 2.65% 3.42% 2.23% 0.85% 3.66% 3.85% -
ROE 2.61% 6.63% 9.51% 6.41% 1.61% 9.92% 11.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 637.18 694.75 684.24 676.70 425.60 429.11 735.70 -2.36%
EPS 5.95 17.11 23.39 15.07 3.60 15.70 28.31 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 7.20 0.00 -
NAPS 2.83 2.58 2.46 2.35 2.2319 1.5829 2.5731 1.59%
Adjusted Per Share Value based on latest NOSH - 141,065
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 254.60 294.32 310.09 305.88 191.40 192.73 188.83 5.10%
EPS 2.95 7.25 10.60 6.81 1.62 7.05 7.27 -13.95%
DPS 0.00 0.00 0.00 0.00 0.00 3.23 0.00 -
NAPS 1.1308 1.093 1.1148 1.0622 1.0037 0.7109 0.6604 9.37%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.99 2.35 2.62 1.08 0.82 0.65 2.40 -
P/RPS 0.31 0.34 0.38 0.16 0.19 0.15 0.33 -1.03%
P/EPS 26.93 13.73 11.20 7.17 22.78 4.14 8.48 21.22%
EY 3.71 7.28 8.93 13.95 4.39 24.15 11.80 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 11.08 0.00 -
P/NAPS 0.70 0.91 1.07 0.46 0.37 0.41 0.93 -4.62%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 30/05/05 28/05/04 29/05/03 28/05/02 28/05/01 29/05/00 -
Price 1.96 1.90 2.67 1.25 0.95 0.69 2.08 -
P/RPS 0.31 0.27 0.39 0.18 0.22 0.16 0.28 1.71%
P/EPS 26.53 11.10 11.42 8.29 26.39 4.39 7.35 23.84%
EY 3.77 9.01 8.76 12.06 3.79 22.75 13.61 -19.25%
DY 0.00 0.00 0.00 0.00 0.00 10.43 0.00 -
P/NAPS 0.69 0.74 1.09 0.53 0.43 0.44 0.81 -2.63%

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