[KWANTAS] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 17.25%
YoY- -31.62%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,397,860 1,306,770 793,524 917,341 966,479 953,358 596,546 26.06%
PBT 168,661 67,861 10,391 30,081 40,371 24,778 5,046 79.38%
Tax -21,008 -7,272 -2,981 -5,810 -7,333 -3,547 0 -
NP 147,653 60,589 7,410 24,271 33,038 21,231 5,046 75.45%
-
NP to SH 115,312 50,674 9,202 22,592 33,038 21,231 5,046 68.37%
-
Tax Rate 12.46% 10.72% 28.69% 19.31% 18.16% 14.32% 0.00% -
Total Cost 2,250,207 1,246,181 786,114 893,070 933,441 932,127 591,500 24.91%
-
Net Worth 736,827 501,768 352,442 340,662 347,471 331,073 312,837 15.33%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 736,827 501,768 352,442 340,662 347,471 331,073 312,837 15.33%
NOSH 310,897 155,346 124,537 132,039 141,248 140,882 140,166 14.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.16% 4.64% 0.93% 2.65% 3.42% 2.23% 0.85% -
ROE 15.65% 10.10% 2.61% 6.63% 9.51% 6.41% 1.61% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 771.27 841.20 637.18 694.75 684.24 676.70 425.60 10.40%
EPS 37.09 32.62 5.95 17.11 23.39 15.07 3.60 47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 3.23 2.83 2.58 2.46 2.35 2.2319 1.00%
Adjusted Per Share Value based on latest NOSH - 115,017
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 769.34 419.27 254.60 294.32 310.09 305.88 191.40 26.06%
EPS 37.00 16.26 2.95 7.25 10.60 6.81 1.62 68.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3641 1.6099 1.1308 1.093 1.1148 1.0622 1.0037 15.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.08 2.40 1.99 2.35 2.62 1.08 0.82 -
P/RPS 0.53 0.29 0.31 0.34 0.38 0.16 0.19 18.62%
P/EPS 11.00 7.36 26.93 13.73 11.20 7.17 22.78 -11.41%
EY 9.09 13.59 3.71 7.28 8.93 13.95 4.39 12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.74 0.70 0.91 1.07 0.46 0.37 29.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 29/05/06 30/05/05 28/05/04 29/05/03 28/05/02 -
Price 4.10 2.40 1.96 1.90 2.67 1.25 0.95 -
P/RPS 0.53 0.29 0.31 0.27 0.39 0.18 0.22 15.76%
P/EPS 11.05 7.36 26.53 11.10 11.42 8.29 26.39 -13.49%
EY 9.05 13.59 3.77 9.01 8.76 12.06 3.79 15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.74 0.69 0.74 1.09 0.53 0.43 26.08%

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