[KBUNAI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -66.4%
YoY- 79.85%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 89,469 62,670 29,425 196,269 129,882 78,759 34,423 88.70%
PBT 56,767 -9,731 -6,977 -3,912 -7,720 -13,958 -8,114 -
Tax -1 -239 -196 -8,946 0 -1,673 -1,002 -98.98%
NP 56,766 -9,970 -7,173 -12,858 -7,720 -15,631 -9,116 -
-
NP to SH 56,766 -9,970 -7,173 -12,846 -7,720 -15,618 -9,130 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 32,703 72,640 36,598 209,127 137,602 94,390 43,539 -17.32%
-
Net Worth 871,763 813,877 819,771 806,137 792,315 788,295 793,295 6.47%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 871,763 813,877 819,771 806,137 792,315 788,295 793,295 6.47%
NOSH 2,027,357 2,034,693 2,049,428 2,015,344 2,031,578 2,031,688 2,028,888 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 63.45% -15.91% -24.38% -6.55% -5.94% -19.85% -26.48% -
ROE 6.51% -1.23% -0.88% -1.59% -0.97% -1.98% -1.15% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.41 3.08 1.44 9.74 6.39 3.88 1.70 88.46%
EPS 2.80 -0.49 -0.35 -0.63 -0.38 -0.77 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.40 0.40 0.40 0.39 0.388 0.391 6.52%
Adjusted Per Share Value based on latest NOSH - 1,984,499
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.55 1.08 0.51 3.40 2.25 1.36 0.60 87.94%
EPS 0.98 -0.17 -0.12 -0.22 -0.13 -0.27 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1409 0.1419 0.1396 0.1372 0.1365 0.1373 6.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.11 0.11 0.04 0.03 0.04 0.04 -
P/RPS 3.17 3.57 7.66 0.41 0.47 1.03 2.36 21.67%
P/EPS 5.00 -22.45 -31.43 -6.28 -7.89 -5.20 -8.89 -
EY 20.00 -4.45 -3.18 -15.94 -12.67 -19.22 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.10 0.08 0.10 0.10 121.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 01/09/06 30/05/06 23/02/06 30/11/05 29/08/05 -
Price 0.24 0.15 0.11 0.11 0.04 0.04 0.04 -
P/RPS 5.44 4.87 7.66 1.13 0.63 1.03 2.36 74.23%
P/EPS 8.57 -30.61 -31.43 -17.26 -10.53 -5.20 -8.89 -
EY 11.67 -3.27 -3.18 -5.79 -9.50 -19.22 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.28 0.28 0.10 0.10 0.10 214.36%

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