[KBUNAI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -65.28%
YoY- 33.25%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,393 14,006 51,856 39,749 27,642 12,925 50,661 -22.70%
PBT -179 -5,015 -24,235 -18,392 -10,968 -4,386 -43,498 -97.40%
Tax -599 123 2,098 -613 -531 -224 2,240 -
NP -778 -4,892 -22,137 -19,005 -11,499 -4,610 -41,258 -92.86%
-
NP to SH -778 -4,892 -22,137 -19,005 -11,499 -4,610 -41,258 -92.86%
-
Tax Rate - - - - - - - -
Total Cost 35,171 18,898 73,993 58,754 39,141 17,535 91,919 -47.20%
-
Net Worth 825,474 821,430 834,215 839,338 846,847 853,779 858,400 -2.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 825,474 821,430 834,215 839,338 846,847 853,779 858,400 -2.56%
NOSH 5,776,587 5,776,587 5,825,526 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.26% -34.93% -42.69% -47.81% -41.60% -35.67% -81.44% -
ROE -0.09% -0.60% -2.65% -2.26% -1.36% -0.54% -4.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.60 0.24 0.89 0.69 0.48 0.22 0.88 -22.47%
EPS -0.01 -0.08 -0.38 -0.33 -0.20 -0.08 -0.71 -94.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1422 0.1432 0.1453 0.1466 0.1478 0.1486 -2.56%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.60 0.24 0.90 0.69 0.48 0.22 0.88 -22.47%
EPS -0.01 -0.08 -0.38 -0.33 -0.20 -0.08 -0.71 -94.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1422 0.1444 0.1453 0.1466 0.1478 0.1486 -2.56%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.055 0.055 0.045 0.05 0.06 0.06 -
P/RPS 9.24 22.68 6.18 6.54 10.45 26.82 6.84 22.13%
P/EPS -408.37 -64.95 -14.47 -13.68 -25.12 -75.18 -8.40 1222.64%
EY -0.24 -1.54 -6.91 -7.31 -3.98 -1.33 -11.90 -92.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.31 0.34 0.41 0.40 -3.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 26/08/16 31/05/16 25/02/16 27/11/15 25/08/15 28/05/15 -
Price 0.045 0.055 0.045 0.055 0.06 0.05 0.06 -
P/RPS 7.56 22.68 5.06 7.99 12.54 22.35 6.84 6.88%
P/EPS -334.12 -64.95 -11.84 -16.72 -30.14 -62.65 -8.40 1057.44%
EY -0.30 -1.54 -8.44 -5.98 -3.32 -1.60 -11.90 -91.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.31 0.38 0.41 0.34 0.40 -15.58%

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