[KWANTAS] YoY Quarter Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -500.08%
YoY- -1281.14%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 355,512 359,851 268,458 277,207 652,372 559,372 375,923 -0.92%
PBT 8,757 24,458 13,824 -38,838 1,251 28,660 19,622 -12.57%
Tax 457 -4,110 -6,250 3,800 0 -6,088 -2,500 -
NP 9,214 20,348 7,574 -35,038 1,251 22,572 17,122 -9.80%
-
NP to SH 9,253 20,403 7,702 -31,194 2,641 21,179 15,590 -8.32%
-
Tax Rate -5.22% 16.80% 45.21% - 0.00% 21.24% 12.74% -
Total Cost 346,298 339,503 260,884 312,245 651,121 536,800 358,801 -0.58%
-
Net Worth 1,355,794 1,236,639 963,529 782,625 789,192 663,494 473,600 19.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,355,794 1,236,639 963,529 782,625 789,192 663,494 473,600 19.14%
NOSH 311,677 311,496 311,821 277,526 310,705 155,385 155,278 12.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.59% 5.65% 2.82% -12.64% 0.19% 4.04% 4.55% -
ROE 0.68% 1.65% 0.80% -3.99% 0.33% 3.19% 3.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.06 115.52 86.09 99.88 209.96 359.99 242.10 -11.77%
EPS 2.97 6.55 2.47 -11.24 0.85 13.63 10.04 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.97 3.09 2.82 2.54 4.27 3.05 6.09%
Adjusted Per Share Value based on latest NOSH - 277,526
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.06 115.46 86.13 88.94 209.31 179.47 120.61 -0.92%
EPS 2.97 6.55 2.47 -10.01 0.85 6.80 5.00 -8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 3.9677 3.0914 2.511 2.5321 2.1288 1.5195 19.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.98 1.82 1.60 2.15 2.60 3.45 1.81 -
P/RPS 1.74 1.58 1.86 2.15 1.24 0.96 0.75 15.04%
P/EPS 66.69 27.79 64.78 -19.13 305.88 25.31 18.03 24.33%
EY 1.50 3.60 1.54 -5.23 0.33 3.95 5.55 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.52 0.76 1.02 0.81 0.59 -4.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 30/11/10 26/11/09 28/11/08 28/11/07 29/11/06 -
Price 1.89 2.13 1.85 2.15 1.88 3.92 2.12 -
P/RPS 1.66 1.84 2.15 2.15 0.90 1.09 0.88 11.14%
P/EPS 63.66 32.52 74.90 -19.13 221.18 28.76 21.12 20.16%
EY 1.57 3.08 1.34 -5.23 0.45 3.48 4.74 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.60 0.76 0.74 0.92 0.70 -7.79%

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