[KWANTAS] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[KWANTAS] KWANTAS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -51.46%
YoY- -62.36%
Quarter Report
Latest QR
Upcoming QR
KWANTAS's Result
KWANTAS's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,017,500 435,187 256,467 352,542 384,599 386,384 221,878 28.88%
PBT 71,849 15,188 5,838 7,796 18,072 16,654 4,885 56.49%
Tax -13,161 -2,030 -1,268 -1,402 -1,344 -3,080 0 -
NP 58,688 13,158 4,570 6,394 16,728 13,574 4,885 51.30%
-
NP to SH 54,366 12,170 5,420 6,296 16,728 13,574 4,885 49.39%
-
Tax Rate 18.32% 13.37% 21.72% 17.98% 7.44% 18.49% 0.00% -
Total Cost 958,812 422,029 251,897 346,148 367,871 372,810 216,993 28.08%
-
Net Worth 720,737 488,043 390,598 369,942 344,441 329,493 308,821 15.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 720,737 488,043 390,598 369,942 344,441 329,493 308,821 15.16%
NOSH 310,662 155,427 130,199 139,600 141,164 140,809 140,373 14.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.77% 3.02% 1.78% 1.81% 4.35% 3.51% 2.20% -
ROE 7.54% 2.49% 1.39% 1.70% 4.86% 4.12% 1.58% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 327.53 279.99 196.98 252.54 272.45 274.40 158.06 12.90%
EPS 17.50 7.83 3.51 4.51 11.85 9.64 3.48 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 3.14 3.00 2.65 2.44 2.34 2.20 0.88%
Adjusted Per Share Value based on latest NOSH - 139,600
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 326.46 139.63 82.29 113.11 123.40 123.97 71.19 28.87%
EPS 17.44 3.90 1.74 2.02 5.37 4.36 1.57 49.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3124 1.5659 1.2532 1.1869 1.1051 1.0572 0.9908 15.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.32 2.30 1.90 2.53 1.73 1.02 0.75 -
P/RPS 1.32 0.82 0.96 1.00 0.63 0.37 0.47 18.77%
P/EPS 24.69 29.37 45.64 56.10 14.60 10.58 21.55 2.29%
EY 4.05 3.40 2.19 1.78 6.85 9.45 4.64 -2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.73 0.63 0.95 0.71 0.44 0.34 32.72%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 27/02/07 28/02/06 28/02/05 25/02/04 28/02/03 28/02/02 -
Price 4.14 2.50 1.99 2.50 2.19 1.12 0.75 -
P/RPS 1.26 0.89 1.01 0.99 0.80 0.41 0.47 17.85%
P/EPS 23.66 31.93 47.80 55.43 18.48 11.62 21.55 1.56%
EY 4.23 3.13 2.09 1.80 5.41 8.61 4.64 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.80 0.66 0.94 0.90 0.48 0.34 31.75%

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