[KBUNAI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -65.98%
YoY- 14.05%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 34,423 145,903 95,264 60,820 27,682 97,649 73,843 -39.90%
PBT -8,114 -67,758 -35,848 -23,279 -14,039 -58,201 -39,362 -65.13%
Tax -1,002 4,011 61 65 53 1,166 111 -
NP -9,116 -63,747 -35,787 -23,214 -13,986 -57,035 -39,251 -62.25%
-
NP to SH -9,130 -63,747 -35,787 -23,214 -13,986 -57,035 -39,251 -62.21%
-
Tax Rate - - - - - - - -
Total Cost 43,539 209,650 131,051 84,034 41,668 154,684 113,094 -47.11%
-
Net Worth 793,295 832,087 833,674 834,889 871,591 873,077 894,841 -7.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 793,295 832,087 833,674 834,889 871,591 873,077 894,841 -7.72%
NOSH 2,028,888 2,029,480 2,033,352 2,036,315 2,026,956 2,030,413 2,033,730 -0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -26.48% -43.69% -37.57% -38.17% -50.52% -58.41% -53.15% -
ROE -1.15% -7.66% -4.29% -2.78% -1.60% -6.53% -4.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.70 7.19 4.69 2.99 1.37 4.81 3.63 -39.72%
EPS -0.45 -3.14 -1.76 -1.14 -0.69 -2.81 -1.93 -62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.41 0.41 0.41 0.43 0.43 0.44 -7.57%
Adjusted Per Share Value based on latest NOSH - 2,050,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.60 2.53 1.65 1.05 0.48 1.69 1.28 -39.68%
EPS -0.16 -1.10 -0.62 -0.40 -0.24 -0.99 -0.68 -61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.144 0.1443 0.1445 0.1509 0.1511 0.1549 -7.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.04 0.08 0.08 0.09 0.09 0.12 0.19 -
P/RPS 2.36 1.11 1.71 3.01 6.59 2.50 5.23 -41.19%
P/EPS -8.89 -2.55 -4.55 -7.89 -13.04 -4.27 -9.84 -6.55%
EY -11.25 -39.26 -22.00 -12.67 -7.67 -23.41 -10.16 7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.20 0.20 0.22 0.21 0.28 0.43 -62.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.04 0.07 0.08 0.09 0.08 0.09 0.14 -
P/RPS 2.36 0.97 1.71 3.01 5.86 1.87 3.86 -27.98%
P/EPS -8.89 -2.23 -4.55 -7.89 -11.59 -3.20 -7.25 14.57%
EY -11.25 -44.87 -22.00 -12.67 -8.63 -31.21 -13.79 -12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.17 0.20 0.22 0.19 0.21 0.32 -53.98%

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