[KWANTAS] YoY Quarter Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 24.18%
YoY- 282.66%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 375,923 280,082 318,856 289,889 299,670 169,857 208,609 10.30%
PBT 19,622 7,757 16,472 17,246 4,052 -3,689 2,461 41.31%
Tax -2,500 -500 -2,693 -3,932 -500 3,689 0 -
NP 17,122 7,257 13,779 13,314 3,552 0 2,461 38.14%
-
NP to SH 15,590 7,473 12,972 13,592 3,552 -3,689 2,461 36.00%
-
Tax Rate 12.74% 6.45% 16.35% 22.80% 12.34% - 0.00% -
Total Cost 358,801 272,825 305,077 276,575 296,118 169,857 206,148 9.67%
-
Net Worth 473,600 439,318 348,322 342,679 317,142 304,377 206,148 14.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 3,927 5,752 -
Div Payout % - - - - - 0.00% 233.77% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 473,600 439,318 348,322 342,679 317,142 304,377 206,148 14.86%
NOSH 155,278 149,938 133,456 143,983 140,952 140,266 79,902 11.70%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.55% 2.59% 4.32% 4.59% 1.19% 0.00% 1.18% -
ROE 3.29% 1.70% 3.72% 3.97% 1.12% -1.21% 1.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 242.10 186.80 238.92 201.34 212.60 121.10 261.08 -1.24%
EPS 10.04 4.84 9.72 9.44 2.52 -2.63 3.08 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 7.20 -
NAPS 3.05 2.93 2.61 2.38 2.25 2.17 2.58 2.82%
Adjusted Per Share Value based on latest NOSH - 143,983
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 120.61 89.86 102.30 93.01 96.15 54.50 66.93 10.30%
EPS 5.00 2.40 4.16 4.36 1.14 -1.18 0.79 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.26 1.85 -
NAPS 1.5195 1.4095 1.1176 1.0995 1.0175 0.9766 0.6614 14.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.81 1.92 2.58 1.42 1.02 0.68 1.57 -
P/RPS 0.75 1.03 1.08 0.71 0.48 0.56 0.60 3.78%
P/EPS 18.03 38.52 26.54 15.04 40.48 -25.86 50.97 -15.89%
EY 5.55 2.60 3.77 6.65 2.47 -3.87 1.96 18.93%
DY 0.00 0.00 0.00 0.00 0.00 4.12 4.59 -
P/NAPS 0.59 0.66 0.99 0.60 0.45 0.31 0.61 -0.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 29/11/04 28/11/03 29/11/02 29/11/01 30/11/00 -
Price 2.12 1.91 2.58 1.64 1.02 0.75 1.45 -
P/RPS 0.88 1.02 1.08 0.81 0.48 0.62 0.56 7.82%
P/EPS 21.12 38.32 26.54 17.37 40.48 -28.52 47.08 -12.50%
EY 4.74 2.61 3.77 5.76 2.47 -3.51 2.12 14.34%
DY 0.00 0.00 0.00 0.00 0.00 3.73 4.97 -
P/NAPS 0.70 0.65 0.99 0.69 0.45 0.35 0.56 3.78%

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