[KBUNAI] YoY Annualized Quarter 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- 3.11%
YoY- 25.51%
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 119,292 173,176 127,018 98,457 101,560 143,512 199,280 -8.19%
PBT 75,689 -10,293 -47,797 -52,482 -70,750 -75,806 -32,818 -
Tax -1 0 81 148 497 75,806 32,818 -
NP 75,688 -10,293 -47,716 -52,334 -70,253 0 0 -
-
NP to SH 75,688 -10,293 -47,716 -52,334 -70,253 -75,978 -40,614 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 43,604 183,469 174,734 150,791 171,813 143,512 199,280 -22.36%
-
Net Worth 871,763 792,315 833,674 894,841 1,057,906 660,242 822,446 0.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 871,763 792,315 833,674 894,841 1,057,906 660,242 822,446 0.97%
NOSH 2,027,357 2,031,578 2,033,352 2,033,730 2,034,434 1,015,757 1,015,366 12.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 63.45% -5.94% -37.57% -53.15% -69.17% 0.00% 0.00% -
ROE 8.68% -1.30% -5.72% -5.85% -6.64% -11.51% -4.94% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.88 8.52 6.25 4.84 4.99 14.13 19.63 -18.19%
EPS 3.73 -0.51 -2.35 -2.57 -3.47 -7.48 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.41 0.44 0.52 0.65 0.81 -10.01%
Adjusted Per Share Value based on latest NOSH - 2,026,976
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.07 3.00 2.20 1.70 1.76 2.48 3.45 -8.15%
EPS 1.31 -0.18 -0.83 -0.91 -1.22 -1.32 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1372 0.1443 0.1549 0.1831 0.1143 0.1424 0.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.03 0.08 0.19 0.15 0.28 0.37 -
P/RPS 2.38 0.35 1.28 3.92 3.00 1.98 1.89 3.91%
P/EPS 3.75 -5.92 -3.41 -7.38 -4.34 -3.74 -9.25 -
EY 26.67 -16.89 -29.33 -13.54 -23.02 -26.71 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.08 0.20 0.43 0.29 0.43 0.46 -5.38%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.24 0.04 0.08 0.14 0.14 0.30 0.40 -
P/RPS 4.08 0.47 1.28 2.89 2.80 2.12 2.04 12.24%
P/EPS 6.43 -7.89 -3.41 -5.44 -4.05 -4.01 -10.00 -
EY 15.56 -12.67 -29.33 -18.38 -24.67 -24.93 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.10 0.20 0.32 0.27 0.46 0.49 2.24%

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