[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 20.67%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 158,554 180,496 235,314 199,280 157,688 179,104 269,708 -29.80%
PBT -70,048 -65,792 7,114 -32,818 -51,656 -49,292 25,535 -
Tax 70,048 65,792 -7,114 32,818 51,656 1,012 -19,809 -
NP 0 0 0 0 0 -48,280 5,726 -
-
NP to SH -70,310 -65,744 -20,466 -40,614 -51,196 -48,280 5,726 -
-
Tax Rate - - 100.00% - - - 77.58% -
Total Cost 158,554 180,496 235,314 199,280 157,688 227,384 263,982 -28.79%
-
Net Worth 670,586 689,906 821,564 822,446 819,540 841,857 843,831 -14.19%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 670,586 689,906 821,564 822,446 819,540 841,857 843,831 -14.19%
NOSH 1,016,040 1,014,567 1,014,277 1,015,366 1,011,778 1,014,285 1,004,561 0.75%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% -26.96% 2.12% -
ROE -10.48% -9.53% -2.49% -4.94% -6.25% -5.73% 0.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.61 17.79 23.20 19.63 15.59 17.66 26.85 -30.31%
EPS -6.92 -6.48 -2.02 -4.00 -5.06 -4.76 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.81 0.81 0.81 0.83 0.84 -14.83%
Adjusted Per Share Value based on latest NOSH - 1,215,749
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.74 3.12 4.07 3.45 2.73 3.10 4.67 -29.89%
EPS -1.22 -1.14 -0.35 -0.70 -0.89 -0.84 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1161 0.1194 0.1422 0.1424 0.1419 0.1457 0.1461 -14.19%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.31 0.49 0.30 0.37 0.55 0.70 1.01 -
P/RPS 1.99 2.75 1.29 1.89 3.53 3.96 3.76 -34.54%
P/EPS -4.48 -7.56 -14.87 -9.25 -10.87 -14.71 177.19 -
EY -22.32 -13.22 -6.73 -10.81 -9.20 -6.80 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.37 0.46 0.68 0.84 1.20 -46.43%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 30/08/01 11/07/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 0.33 0.42 0.48 0.40 0.50 0.70 0.93 -
P/RPS 2.11 2.36 2.07 2.04 3.21 3.96 3.46 -28.06%
P/EPS -4.77 -6.48 -23.79 -10.00 -9.88 -14.71 163.16 -
EY -20.97 -15.43 -4.20 -10.00 -10.12 -6.80 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.59 0.49 0.62 0.84 1.11 -41.20%

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