[KBUNAI] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -38.99%
YoY- 36.16%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 60,446 111,632 71,595 62,670 78,759 60,820 40,698 6.80%
PBT -17,406 5,413 -12,730 -9,731 -13,958 -23,279 -27,057 -7.08%
Tax -762 -2,104 0 -239 -1,673 65 49 -
NP -18,168 3,309 -12,730 -9,970 -15,631 -23,214 -27,008 -6.38%
-
NP to SH -18,168 3,309 -12,730 -9,970 -15,618 -23,214 -27,008 -6.38%
-
Tax Rate - 38.87% - - - - - -
Total Cost 78,614 108,323 84,325 72,640 94,390 84,034 67,706 2.51%
-
Net Worth 796,125 868,612 848,666 813,877 788,295 834,889 995,031 -3.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 796,125 868,612 848,666 813,877 788,295 834,889 995,031 -3.64%
NOSH 2,041,348 2,068,125 2,020,634 2,034,693 2,031,688 2,036,315 2,030,676 0.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -30.06% 2.96% -17.78% -15.91% -19.85% -38.17% -66.36% -
ROE -2.28% 0.38% -1.50% -1.23% -1.98% -2.78% -2.71% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.96 5.40 3.54 3.08 3.88 2.99 2.00 6.74%
EPS -0.89 0.16 -0.63 -0.49 -0.77 -1.14 -1.33 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.42 0.40 0.388 0.41 0.49 -3.72%
Adjusted Per Share Value based on latest NOSH - 1,997,857
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.05 1.93 1.24 1.08 1.36 1.05 0.70 6.98%
EPS -0.31 0.06 -0.22 -0.17 -0.27 -0.40 -0.47 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1378 0.1504 0.1469 0.1409 0.1365 0.1445 0.1723 -3.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.06 0.08 0.14 0.11 0.04 0.09 0.15 -
P/RPS 2.03 1.48 3.95 3.57 1.03 3.01 7.48 -19.52%
P/EPS -6.74 50.00 -22.22 -22.45 -5.20 -7.89 -11.28 -8.21%
EY -14.83 2.00 -4.50 -4.45 -19.22 -12.67 -8.87 8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.33 0.28 0.10 0.22 0.31 -11.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 30/11/07 30/11/06 30/11/05 26/11/04 28/11/03 -
Price 0.07 0.06 0.14 0.15 0.04 0.09 0.14 -
P/RPS 2.36 1.11 3.95 4.87 1.03 3.01 6.99 -16.54%
P/EPS -7.87 37.50 -22.22 -30.61 -5.20 -7.89 -10.53 -4.73%
EY -12.71 2.67 -4.50 -3.27 -19.22 -12.67 -9.50 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.33 0.38 0.10 0.22 0.29 -7.63%

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