[KBUNAI] YoY Annual (Unaudited) Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
YoY- -9.86%
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 196,269 145,903 97,649 96,452 134,653 235,314 269,708 -5.15%
PBT -3,912 -67,758 -58,201 -84,237 -75,592 7,114 25,535 -
Tax -8,946 4,011 1,166 581 75,592 -7,114 -19,809 -12.40%
NP -12,858 -63,747 -57,035 -83,656 0 0 5,726 -
-
NP to SH -12,846 -63,747 -57,035 -83,656 -76,146 -20,466 5,726 -
-
Tax Rate - - - - - 100.00% 77.58% -
Total Cost 209,127 209,650 154,684 180,108 134,653 235,314 263,982 -3.80%
-
Net Worth 806,137 832,087 873,077 913,655 613,091 821,564 843,831 -0.75%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 806,137 832,087 873,077 913,655 613,091 821,564 843,831 -0.75%
NOSH 2,015,344 2,029,480 2,030,413 2,030,345 1,226,183 1,014,277 1,004,561 12.29%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -6.55% -43.69% -58.41% -86.73% 0.00% 0.00% 2.12% -
ROE -1.59% -7.66% -6.53% -9.16% -12.42% -2.49% 0.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.74 7.19 4.81 4.75 10.98 23.20 26.85 -15.54%
EPS -0.63 -3.14 -2.81 -4.12 -6.21 -2.02 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.43 0.45 0.50 0.81 0.84 -11.62%
Adjusted Per Share Value based on latest NOSH - 2,023,904
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.40 2.53 1.69 1.67 2.33 4.07 4.67 -5.14%
EPS -0.22 -1.10 -0.99 -1.45 -1.32 -0.35 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1396 0.144 0.1511 0.1582 0.1061 0.1422 0.1461 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.04 0.08 0.12 0.12 0.29 0.30 1.01 -
P/RPS 0.41 1.11 2.50 2.53 2.64 1.29 3.76 -30.86%
P/EPS -6.28 -2.55 -4.27 -2.91 -4.67 -14.87 177.19 -
EY -15.94 -39.26 -23.41 -34.34 -21.41 -6.73 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.20 0.28 0.27 0.58 0.37 1.20 -33.89%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 31/05/04 30/05/03 31/05/02 11/07/01 31/05/00 -
Price 0.11 0.07 0.09 0.14 0.29 0.48 0.93 -
P/RPS 1.13 0.97 1.87 2.95 2.64 2.07 3.46 -17.00%
P/EPS -17.26 -2.23 -3.20 -3.40 -4.67 -23.79 163.16 -
EY -5.79 -44.87 -31.21 -29.43 -21.41 -4.20 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.17 0.21 0.31 0.58 0.59 1.11 -20.50%

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