[KBUNAI] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -65.09%
YoY- -482.26%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 59,056 69,532 201,556 89,192 177,924 120,724 117,700 -9.37%
PBT -36,620 -49,576 10,496 -57,116 -8,160 -36,164 -27,908 3.95%
Tax -544 1,596 -6,280 -1,320 -1,876 0 -784 -5.08%
NP -37,164 -47,980 4,216 -58,436 -10,036 -36,164 -28,692 3.76%
-
NP to SH -37,164 -47,976 4,216 -58,436 -10,036 -36,164 -28,692 3.76%
-
Tax Rate - - 59.83% - - - - -
Total Cost 96,220 117,512 197,340 147,628 187,960 156,888 146,392 -5.81%
-
Net Worth 535,646 569,206 716,719 791,320 857,241 863,917 819,771 -5.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 535,646 569,206 716,719 791,320 857,241 863,917 819,771 -5.89%
NOSH 2,019,782 2,032,881 2,107,999 2,029,027 2,090,833 2,009,111 2,049,428 -0.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -62.93% -69.00% 2.09% -65.52% -5.64% -29.96% -24.38% -
ROE -6.94% -8.43% 0.59% -7.38% -1.17% -4.19% -3.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.92 3.42 9.56 4.40 8.51 6.01 5.74 -9.19%
EPS -1.84 -2.36 0.20 -2.88 -0.48 -1.80 -1.40 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.28 0.34 0.39 0.41 0.43 0.40 -5.69%
Adjusted Per Share Value based on latest NOSH - 2,029,027
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.02 1.20 3.49 1.54 3.08 2.09 2.04 -9.42%
EPS -0.64 -0.83 0.07 -1.01 -0.17 -0.63 -0.50 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0985 0.1241 0.137 0.1484 0.1496 0.1419 -5.89%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.125 0.14 0.19 0.09 0.08 0.16 0.11 -
P/RPS 4.28 4.09 1.99 2.05 0.94 2.66 1.92 12.12%
P/EPS -6.79 -5.93 95.00 -3.13 -16.67 -8.89 -7.86 -2.06%
EY -14.72 -16.86 1.05 -32.00 -6.00 -11.25 -12.73 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.56 0.23 0.20 0.37 0.28 7.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/13 30/08/12 24/08/11 27/08/09 25/08/08 21/08/07 01/09/06 -
Price 0.105 0.14 0.14 0.08 0.07 0.12 0.11 -
P/RPS 3.59 4.09 1.46 1.82 0.82 2.00 1.92 9.34%
P/EPS -5.71 -5.93 70.00 -2.78 -14.58 -6.67 -7.86 -4.45%
EY -17.52 -16.86 1.43 -36.00 -6.86 -15.00 -12.73 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.41 0.21 0.17 0.28 0.28 5.22%

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