[KBUNAI] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 5.83%
YoY- 525.35%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 163,862 152,548 144,379 143,623 155,856 180,180 191,271 -9.77%
PBT -26,888 46,202 47,137 49,201 60,575 315 -2,775 352.62%
Tax 3,753 5,687 5,644 5,448 -8,947 -7,512 -8,140 -
NP -23,135 51,889 52,781 54,649 51,628 -7,197 -10,915 64.77%
-
NP to SH -23,135 51,889 52,781 54,649 51,640 -7,172 -10,891 65.02%
-
Tax Rate - -12.31% -11.97% -11.07% 14.77% 2,384.76% - -
Total Cost 186,997 100,659 91,598 88,974 104,228 187,377 202,186 -5.05%
-
Net Worth 849,014 860,766 863,917 883,776 872,233 799,142 819,771 2.35%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 849,014 860,766 863,917 883,776 872,233 799,142 819,771 2.35%
NOSH 2,021,463 2,049,444 2,009,111 2,055,294 2,028,449 1,997,857 2,049,428 -0.90%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -14.12% 34.01% 36.56% 38.05% 33.13% -3.99% -5.71% -
ROE -2.72% 6.03% 6.11% 6.18% 5.92% -0.90% -1.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.11 7.44 7.19 6.99 7.68 9.02 9.33 -8.89%
EPS -1.14 2.53 2.63 2.66 2.55 -0.36 -0.53 66.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.43 0.43 0.40 0.40 3.29%
Adjusted Per Share Value based on latest NOSH - 2,055,294
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.84 2.64 2.50 2.49 2.70 3.12 3.31 -9.68%
EPS -0.40 0.90 0.91 0.95 0.89 -0.12 -0.19 64.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.149 0.1496 0.153 0.151 0.1383 0.1419 2.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.13 0.14 0.16 0.21 0.14 0.11 0.11 -
P/RPS 1.60 1.88 2.23 3.01 1.82 1.22 1.18 22.43%
P/EPS -11.36 5.53 6.09 7.90 5.50 -30.64 -20.70 -32.89%
EY -8.80 18.08 16.42 12.66 18.18 -3.26 -4.83 49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.37 0.49 0.33 0.28 0.28 7.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 30/11/07 21/08/07 25/05/07 26/02/07 30/11/06 01/09/06 -
Price 0.12 0.14 0.12 0.13 0.24 0.15 0.11 -
P/RPS 1.48 1.88 1.67 1.86 3.12 1.66 1.18 16.25%
P/EPS -10.49 5.53 4.57 4.89 9.43 -41.78 -20.70 -36.35%
EY -9.54 18.08 21.89 20.45 10.61 -2.39 -4.83 57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.28 0.30 0.56 0.38 0.28 2.36%

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