[KBUNAI] QoQ TTM Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 14.49%
YoY- 16.2%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 117,771 105,031 97,649 94,125 90,792 91,365 96,452 14.19%
PBT -50,896 -54,030 -56,638 -57,235 -66,865 -69,947 -68,567 -17.97%
Tax 1,182 1,154 1,166 319 307 661 581 60.34%
NP -49,714 -52,876 -55,472 -56,916 -66,558 -69,286 -67,986 -18.78%
-
NP to SH -49,714 -52,876 -55,472 -56,916 -66,558 -69,286 -67,986 -18.78%
-
Tax Rate - - - - - - - -
Total Cost 167,485 157,907 153,121 151,041 157,350 160,651 164,438 1.22%
-
Net Worth 840,773 871,591 869,365 891,869 995,262 1,015,138 1,032,191 -12.74%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 840,773 871,591 869,365 891,869 995,262 1,015,138 1,032,191 -12.74%
NOSH 2,050,666 2,026,956 2,021,780 2,026,976 2,031,147 2,030,277 2,023,904 0.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -42.21% -50.34% -56.81% -60.47% -73.31% -75.83% -70.49% -
ROE -5.91% -6.07% -6.38% -6.38% -6.69% -6.83% -6.59% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.74 5.18 4.83 4.64 4.47 4.50 4.77 13.09%
EPS -2.42 -2.61 -2.74 -2.81 -3.28 -3.41 -3.36 -19.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.43 0.44 0.49 0.50 0.51 -13.50%
Adjusted Per Share Value based on latest NOSH - 2,026,976
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.04 1.82 1.69 1.63 1.57 1.58 1.67 14.23%
EPS -0.86 -0.92 -0.96 -0.99 -1.15 -1.20 -1.18 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.1509 0.1505 0.1544 0.1723 0.1757 0.1787 -12.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.09 0.09 0.12 0.19 0.15 0.17 0.12 -
P/RPS 1.57 1.74 2.48 4.09 3.36 3.78 2.52 -26.99%
P/EPS -3.71 -3.45 -4.37 -6.77 -4.58 -4.98 -3.57 2.59%
EY -26.94 -28.98 -22.86 -14.78 -21.85 -20.07 -27.99 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.28 0.43 0.31 0.34 0.24 -5.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.09 0.08 0.09 0.14 0.14 0.17 0.14 -
P/RPS 1.57 1.54 1.86 3.01 3.13 3.78 2.94 -34.10%
P/EPS -3.71 -3.07 -3.28 -4.99 -4.27 -4.98 -4.17 -7.47%
EY -26.94 -32.61 -30.49 -20.06 -23.41 -20.07 -23.99 8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.21 0.32 0.29 0.34 0.27 -12.72%

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