[KBUNAI] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 1.91%
YoY- 15.66%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 145,903 127,018 121,640 110,728 97,649 98,457 81,396 47.50%
PBT -67,758 -47,797 -46,558 -56,156 -58,201 -52,482 -54,114 16.15%
Tax 4,011 81 130 212 1,166 148 98 1084.96%
NP -63,747 -47,716 -46,428 -55,944 -57,035 -52,334 -54,016 11.66%
-
NP to SH -63,747 -47,716 -46,428 -55,944 -57,035 -52,334 -54,016 11.66%
-
Tax Rate - - - - - - - -
Total Cost 209,650 174,734 168,068 166,672 154,684 150,791 135,412 33.79%
-
Net Worth 832,087 833,674 834,889 871,591 873,077 894,841 995,031 -11.22%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 832,087 833,674 834,889 871,591 873,077 894,841 995,031 -11.22%
NOSH 2,029,480 2,033,352 2,036,315 2,026,956 2,030,413 2,033,730 2,030,676 -0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -43.69% -37.57% -38.17% -50.52% -58.41% -53.15% -66.36% -
ROE -7.66% -5.72% -5.56% -6.42% -6.53% -5.85% -5.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.19 6.25 5.97 5.46 4.81 4.84 4.01 47.53%
EPS -3.14 -2.35 -2.28 -2.76 -2.81 -2.57 -2.66 11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.41 0.43 0.43 0.44 0.49 -11.19%
Adjusted Per Share Value based on latest NOSH - 2,026,956
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.53 2.20 2.11 1.92 1.69 1.70 1.41 47.60%
EPS -1.10 -0.83 -0.80 -0.97 -0.99 -0.91 -0.94 11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1443 0.1445 0.1509 0.1511 0.1549 0.1723 -11.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.08 0.08 0.09 0.09 0.12 0.19 0.15 -
P/RPS 1.11 1.28 1.51 1.65 2.50 3.92 3.74 -55.47%
P/EPS -2.55 -3.41 -3.95 -3.26 -4.27 -7.38 -5.64 -41.06%
EY -39.26 -29.33 -25.33 -30.67 -23.41 -13.54 -17.73 69.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.22 0.21 0.28 0.43 0.31 -25.31%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.07 0.08 0.09 0.08 0.09 0.14 0.14 -
P/RPS 0.97 1.28 1.51 1.46 1.87 2.89 3.49 -57.37%
P/EPS -2.23 -3.41 -3.95 -2.90 -3.20 -5.44 -5.26 -43.53%
EY -44.87 -29.33 -25.33 -34.50 -31.21 -18.38 -19.00 77.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.22 0.19 0.21 0.32 0.29 -29.93%

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