[KBUNAI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -45.31%
YoY- 31.82%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 95,264 60,820 27,682 97,649 73,843 40,698 20,300 178.98%
PBT -35,848 -23,279 -14,039 -58,201 -39,362 -27,057 -16,647 66.37%
Tax 61 65 53 1,166 111 49 65 -4.12%
NP -35,787 -23,214 -13,986 -57,035 -39,251 -27,008 -16,582 66.61%
-
NP to SH -35,787 -23,214 -13,986 -57,035 -39,251 -27,008 -16,582 66.61%
-
Tax Rate - - - - - - - -
Total Cost 131,051 84,034 41,668 154,684 113,094 67,706 36,882 131.96%
-
Net Worth 833,674 834,889 871,591 873,077 894,841 995,031 1,015,138 -12.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 833,674 834,889 871,591 873,077 894,841 995,031 1,015,138 -12.25%
NOSH 2,033,352 2,036,315 2,026,956 2,030,413 2,033,730 2,030,676 2,030,277 0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -37.57% -38.17% -50.52% -58.41% -53.15% -66.36% -81.68% -
ROE -4.29% -2.78% -1.60% -6.53% -4.39% -2.71% -1.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.69 2.99 1.37 4.81 3.63 2.00 1.00 178.87%
EPS -1.76 -1.14 -0.69 -2.81 -1.93 -1.33 -0.82 66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.43 0.43 0.44 0.49 0.50 -12.33%
Adjusted Per Share Value based on latest NOSH - 2,021,780
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.65 1.05 0.48 1.69 1.28 0.70 0.35 179.83%
EPS -0.62 -0.40 -0.24 -0.99 -0.68 -0.47 -0.29 65.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.1445 0.1509 0.1511 0.1549 0.1723 0.1757 -12.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.08 0.09 0.09 0.12 0.19 0.15 0.17 -
P/RPS 1.71 3.01 6.59 2.50 5.23 7.48 17.00 -78.22%
P/EPS -4.55 -7.89 -13.04 -4.27 -9.84 -11.28 -20.81 -63.53%
EY -22.00 -12.67 -7.67 -23.41 -10.16 -8.87 -4.80 174.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.28 0.43 0.31 0.34 -29.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.08 0.09 0.08 0.09 0.14 0.14 0.17 -
P/RPS 1.71 3.01 5.86 1.87 3.86 6.99 17.00 -78.22%
P/EPS -4.55 -7.89 -11.59 -3.20 -7.25 -10.53 -20.81 -63.53%
EY -22.00 -12.67 -8.63 -31.21 -13.79 -9.50 -4.80 174.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.19 0.21 0.32 0.29 0.34 -29.68%

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