[KBUNAI] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -113.89%
YoY- -37.33%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 25,387 134,653 107,634 79,277 45,124 235,314 149,460 -69.42%
PBT -15,267 -75,592 -56,855 -35,024 -16,448 7,114 -24,614 -27.33%
Tax 15,267 75,592 56,855 35,024 16,448 -7,114 24,614 -27.33%
NP 0 0 0 0 0 0 0 -
-
NP to SH -15,282 -76,146 -56,984 -35,155 -16,436 -20,466 -30,461 -36.94%
-
Tax Rate - - - - - 100.00% - -
Total Cost 25,387 134,653 107,634 79,277 45,124 235,314 149,460 -69.42%
-
Net Worth 1,100,304 613,091 660,242 670,586 689,906 821,564 822,447 21.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,100,304 613,091 660,242 670,586 689,906 821,564 822,447 21.47%
NOSH 2,037,600 1,226,183 1,015,757 1,016,040 1,014,567 1,014,277 1,015,366 59.30%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -1.39% -12.42% -8.63% -5.24% -2.38% -2.49% -3.70% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.25 10.98 10.60 7.80 4.45 23.20 14.72 -80.76%
EPS -0.75 -6.21 -5.61 -3.46 -1.62 -2.02 -3.00 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.65 0.66 0.68 0.81 0.81 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,017,336
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 0.44 2.33 1.86 1.37 0.78 4.07 2.59 -69.42%
EPS -0.26 -1.32 -0.99 -0.61 -0.28 -0.35 -0.53 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1061 0.1143 0.1161 0.1194 0.1422 0.1424 21.47%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.27 0.29 0.28 0.31 0.49 0.30 0.37 -
P/RPS 21.67 2.64 2.64 3.97 11.02 1.29 2.51 322.51%
P/EPS -36.00 -4.67 -4.99 -8.96 -30.25 -14.87 -12.33 104.68%
EY -2.78 -21.41 -20.04 -11.16 -3.31 -6.73 -8.11 -51.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.43 0.47 0.72 0.37 0.46 5.73%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 27/02/02 29/11/01 30/08/01 11/07/01 28/02/01 -
Price 0.20 0.29 0.30 0.33 0.42 0.48 0.40 -
P/RPS 16.05 2.64 2.83 4.23 9.44 2.07 2.72 227.60%
P/EPS -26.67 -4.67 -5.35 -9.54 -25.93 -23.79 -13.33 58.98%
EY -3.75 -21.41 -18.70 -10.48 -3.86 -4.20 -7.50 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.46 0.50 0.62 0.59 0.49 -17.12%

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