[KBUNAI] QoQ Quarter Result on 30-Sep-2010

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- 18.12%
YoY- -230.96%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 50,389 29,927 40,380 30,949 24,032 41,018 38,213 20.31%
PBT 2,624 -344,859 -2,995 -11,068 -13,817 -15,590 -10,013 -
Tax -1,570 -1,756 -596 -711 -569 59 7,955 -
NP 1,054 -346,615 -3,591 -11,779 -14,386 -15,531 -2,058 -
-
NP to SH 1,054 -346,615 -3,591 -11,779 -14,386 -15,531 -2,058 -
-
Tax Rate 59.83% - - - - - - -
Total Cost 49,335 376,542 43,971 42,728 38,418 56,549 40,271 14.53%
-
Net Worth 716,719 548,247 718,199 751,418 749,692 770,271 802,619 -7.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 716,719 548,247 718,199 751,418 749,692 770,271 802,619 -7.28%
NOSH 2,107,999 2,030,544 1,994,999 2,030,862 2,026,197 2,027,031 2,057,999 1.61%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.09% -1,158.20% -8.89% -38.06% -59.86% -37.86% -5.39% -
ROE 0.15% -63.22% -0.50% -1.57% -1.92% -2.02% -0.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.39 1.47 2.02 1.52 1.19 2.02 1.86 18.24%
EPS 0.05 -17.07 -0.18 -0.58 -0.71 -0.77 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.27 0.36 0.37 0.37 0.38 0.39 -8.76%
Adjusted Per Share Value based on latest NOSH - 2,030,862
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.87 0.52 0.70 0.54 0.42 0.71 0.66 20.28%
EPS 0.02 -6.00 -0.06 -0.20 -0.25 -0.27 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.0949 0.1243 0.1301 0.1298 0.1333 0.1389 -7.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.23 0.17 0.12 0.05 0.06 0.07 -
P/RPS 7.95 15.61 8.40 7.87 4.22 2.97 3.77 64.66%
P/EPS 380.00 -1.35 -94.44 -20.69 -7.04 -7.83 -70.00 -
EY 0.26 -74.22 -1.06 -4.83 -14.20 -12.77 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.85 0.47 0.32 0.14 0.16 0.18 113.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 25/02/11 30/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.14 0.20 0.20 0.18 0.06 0.06 0.07 -
P/RPS 5.86 13.57 9.88 11.81 5.06 2.97 3.77 34.29%
P/EPS 280.00 -1.17 -111.11 -31.03 -8.45 -7.83 -70.00 -
EY 0.36 -85.35 -0.90 -3.22 -11.83 -12.77 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.56 0.49 0.16 0.16 0.18 73.37%

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