[KBUNAI] QoQ Quarter Result on 30-Sep-2007 [#2]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 59.2%
YoY- -31.89%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 44,481 62,766 38,113 41,414 30,181 54,154 26,799 40.22%
PBT -2,040 -22,131 -6,592 -3,689 -9,041 -7,566 66,498 -
Tax -469 11,066 -1,696 0 0 5,449 238 -
NP -2,509 -11,065 -8,288 -3,689 -9,041 -2,117 66,736 -
-
NP to SH -2,509 -11,065 -8,288 -3,689 -9,041 -2,117 66,736 -
-
Tax Rate - - - - - - -0.36% -
Total Cost 46,990 73,831 46,401 45,103 39,222 56,271 -39,937 -
-
Net Worth 857,241 832,761 849,014 860,766 863,917 883,776 872,233 -1.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 857,241 832,761 849,014 860,766 863,917 883,776 872,233 -1.15%
NOSH 2,090,833 2,031,126 2,021,463 2,049,444 2,009,111 2,055,294 2,028,449 2.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -5.64% -17.63% -21.75% -8.91% -29.96% -3.91% 249.02% -
ROE -0.29% -1.33% -0.98% -0.43% -1.05% -0.24% 7.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.13 3.09 1.89 2.02 1.50 2.63 1.32 37.61%
EPS -0.12 -0.55 -0.41 -0.18 -0.45 -0.10 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.42 0.42 0.43 0.43 0.43 -3.12%
Adjusted Per Share Value based on latest NOSH - 2,049,444
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.77 1.09 0.66 0.72 0.52 0.94 0.46 41.02%
EPS -0.04 -0.19 -0.14 -0.06 -0.16 -0.04 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1442 0.147 0.149 0.1496 0.153 0.151 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.09 0.13 0.14 0.16 0.21 0.14 -
P/RPS 3.76 2.91 6.90 6.93 10.65 7.97 10.60 -49.92%
P/EPS -66.67 -16.52 -31.71 -77.78 -35.56 -203.88 4.26 -
EY -1.50 -6.05 -3.15 -1.29 -2.81 -0.49 23.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.31 0.33 0.37 0.49 0.33 -28.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 26/02/07 -
Price 0.07 0.09 0.12 0.14 0.12 0.13 0.24 -
P/RPS 3.29 2.91 6.36 6.93 7.99 4.93 18.17 -68.02%
P/EPS -58.33 -16.52 -29.27 -77.78 -26.67 -126.21 7.29 -
EY -1.71 -6.05 -3.42 -1.29 -3.75 -0.79 13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.29 0.33 0.28 0.30 0.56 -54.86%

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