[KBUNAI] QoQ Quarter Result on 30-Jun-2008 [#1]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 77.32%
YoY- 72.25%
Quarter Report
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 29,023 57,736 67,151 44,481 62,766 38,113 41,414 -21.08%
PBT -43,550 2,184 7,453 -2,040 -22,131 -6,592 -3,689 417.68%
Tax 3,448 -788 -1,635 -469 11,066 -1,696 0 -
NP -40,102 1,396 5,818 -2,509 -11,065 -8,288 -3,689 390.01%
-
NP to SH -40,102 1,396 5,818 -2,509 -11,065 -8,288 -3,689 390.01%
-
Tax Rate - 36.08% 21.94% - - - - -
Total Cost 69,125 56,340 61,333 46,990 73,831 46,401 45,103 32.89%
-
Net Worth 811,566 837,599 842,606 857,241 832,761 849,014 860,766 -3.84%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 811,566 837,599 842,606 857,241 832,761 849,014 860,766 -3.84%
NOSH 2,028,916 1,994,285 2,006,206 2,090,833 2,031,126 2,021,463 2,049,444 -0.66%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -138.17% 2.42% 8.66% -5.64% -17.63% -21.75% -8.91% -
ROE -4.94% 0.17% 0.69% -0.29% -1.33% -0.98% -0.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.43 2.90 3.35 2.13 3.09 1.89 2.02 -20.55%
EPS -1.98 0.07 0.29 -0.12 -0.55 -0.41 -0.18 393.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.42 0.41 0.41 0.42 0.42 -3.19%
Adjusted Per Share Value based on latest NOSH - 2,090,833
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.50 1.00 1.16 0.77 1.09 0.66 0.72 -21.56%
EPS -0.69 0.02 0.10 -0.04 -0.19 -0.14 -0.06 408.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.145 0.1459 0.1484 0.1442 0.147 0.149 -3.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.05 0.05 0.08 0.08 0.09 0.13 0.14 -
P/RPS 3.50 1.73 2.39 3.76 2.91 6.90 6.93 -36.55%
P/EPS -2.53 71.43 27.59 -66.67 -16.52 -31.71 -77.78 -89.78%
EY -39.53 1.40 3.62 -1.50 -6.05 -3.15 -1.29 877.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.19 0.20 0.22 0.31 0.33 -46.23%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 24/02/09 21/11/08 25/08/08 29/05/08 25/02/08 30/11/07 -
Price 0.09 0.05 0.06 0.07 0.09 0.12 0.14 -
P/RPS 6.29 1.73 1.79 3.29 2.91 6.36 6.93 -6.25%
P/EPS -4.55 71.43 20.69 -58.33 -16.52 -29.27 -77.78 -84.90%
EY -21.96 1.40 4.83 -1.71 -6.05 -3.42 -1.29 560.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.12 0.14 0.17 0.22 0.29 0.33 -21.37%

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