[KBUNAI] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 75.48%
YoY- 15.66%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 30,181 29,425 34,423 27,682 20,300 25,387 45,124 -6.48%
PBT -9,041 -6,977 -8,114 -14,039 -16,647 -15,267 -16,448 -9.48%
Tax 0 -196 -1,002 53 65 15,267 16,448 -
NP -9,041 -7,173 -9,116 -13,986 -16,582 0 0 -
-
NP to SH -9,041 -7,173 -9,130 -13,986 -16,582 -15,282 -16,436 -9.47%
-
Tax Rate - - - - - - - -
Total Cost 39,222 36,598 43,539 41,668 36,882 25,387 45,124 -2.30%
-
Net Worth 863,917 819,771 793,295 871,591 1,015,138 1,100,304 689,906 3.81%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 863,917 819,771 793,295 871,591 1,015,138 1,100,304 689,906 3.81%
NOSH 2,009,111 2,049,428 2,028,888 2,026,956 2,030,277 2,037,600 1,014,567 12.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -29.96% -24.38% -26.48% -50.52% -81.68% 0.00% 0.00% -
ROE -1.05% -0.88% -1.15% -1.60% -1.63% -1.39% -2.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.50 1.44 1.70 1.37 1.00 1.25 4.45 -16.56%
EPS -0.45 -0.35 -0.45 -0.69 -0.82 -0.75 -1.62 -19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.40 0.391 0.43 0.50 0.54 0.68 -7.35%
Adjusted Per Share Value based on latest NOSH - 2,026,956
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 0.52 0.51 0.60 0.48 0.35 0.44 0.78 -6.53%
EPS -0.16 -0.12 -0.16 -0.24 -0.29 -0.26 -0.28 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1419 0.1373 0.1509 0.1757 0.1905 0.1194 3.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.16 0.11 0.04 0.09 0.17 0.27 0.49 -
P/RPS 10.65 7.66 2.36 6.59 17.00 21.67 11.02 -0.56%
P/EPS -35.56 -31.43 -8.89 -13.04 -20.81 -36.00 -30.25 2.73%
EY -2.81 -3.18 -11.25 -7.67 -4.80 -2.78 -3.31 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.10 0.21 0.34 0.50 0.72 -10.49%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 01/09/06 29/08/05 27/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.12 0.11 0.04 0.08 0.17 0.20 0.42 -
P/RPS 7.99 7.66 2.36 5.86 17.00 16.05 9.44 -2.73%
P/EPS -26.67 -31.43 -8.89 -11.59 -20.81 -26.67 -25.93 0.46%
EY -3.75 -3.18 -11.25 -8.63 -4.80 -3.75 -3.86 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.10 0.19 0.34 0.37 0.62 -12.40%

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