[KBUNAI] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 221.61%
YoY- 163.02%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 33,245 29,425 66,387 51,123 44,336 34,423 50,639 -24.44%
PBT -2,754 -6,977 3,808 6,238 -5,844 -8,114 -31,910 -80.44%
Tax -43 -196 -8,946 1,673 -671 -1,002 3,950 -
NP -2,797 -7,173 -5,138 7,911 -6,515 -9,116 -27,960 -78.42%
-
NP to SH -2,797 -7,173 -5,126 7,924 -6,516 -9,130 -27,960 -78.42%
-
Tax Rate - - 234.93% -26.82% - - - -
Total Cost 36,042 36,598 71,525 43,212 50,851 43,539 78,599 -40.50%
-
Net Worth 799,142 819,771 793,799 792,399 789,822 793,295 809,345 -0.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 799,142 819,771 793,799 792,399 789,822 793,295 809,345 -0.84%
NOSH 1,997,857 2,049,428 1,984,499 2,031,794 2,035,625 2,028,888 2,023,362 -0.84%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -8.41% -24.38% -7.74% 15.47% -14.69% -26.48% -55.21% -
ROE -0.35% -0.88% -0.65% 1.00% -0.82% -1.15% -3.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.66 1.44 3.35 2.52 2.18 1.70 2.50 -23.87%
EPS -0.14 -0.35 -0.25 0.39 -0.32 -0.45 -1.38 -78.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 0.39 0.388 0.391 0.40 0.00%
Adjusted Per Share Value based on latest NOSH - 2,031,794
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.58 0.51 1.15 0.89 0.77 0.60 0.88 -24.24%
EPS -0.05 -0.12 -0.09 0.14 -0.11 -0.16 -0.48 -77.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1419 0.1374 0.1372 0.1367 0.1373 0.1401 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.11 0.11 0.04 0.03 0.04 0.04 0.08 -
P/RPS 6.61 7.66 1.20 1.19 1.84 2.36 3.20 62.12%
P/EPS -78.57 -31.43 -15.49 7.69 -12.50 -8.89 -5.79 468.01%
EY -1.27 -3.18 -6.46 13.00 -8.00 -11.25 -17.27 -82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.10 0.08 0.10 0.10 0.20 25.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 01/09/06 30/05/06 23/02/06 30/11/05 29/08/05 30/05/05 -
Price 0.15 0.11 0.11 0.04 0.04 0.04 0.07 -
P/RPS 9.01 7.66 3.29 1.59 1.84 2.36 2.80 117.80%
P/EPS -107.14 -31.43 -42.59 10.26 -12.50 -8.89 -5.07 662.93%
EY -0.93 -3.18 -2.35 9.75 -8.00 -11.25 -19.74 -86.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.28 0.10 0.10 0.10 0.18 64.49%

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