[KBUNAI] YoY Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -19.0%
YoY--%
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 73,843 76,170 107,634 149,460 152,761 0 -100.00%
PBT -39,362 -53,063 -56,855 -24,614 -5,994 0 -100.00%
Tax 111 373 56,855 24,614 -4,661 0 -100.00%
NP -39,251 -52,690 0 0 -10,655 0 -100.00%
-
NP to SH -39,251 -52,690 -56,984 -30,461 -10,655 0 -100.00%
-
Tax Rate - - - - - - -
Total Cost 113,094 128,860 107,634 149,460 163,416 0 -100.00%
-
Net Worth 894,841 1,057,906 660,242 822,447 834,306 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 894,841 1,057,906 660,242 822,447 834,306 0 -100.00%
NOSH 2,033,730 2,034,434 1,015,757 1,015,366 1,005,188 988,538 -0.75%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -53.15% -69.17% 0.00% 0.00% -6.97% 0.00% -
ROE -4.39% -4.98% -8.63% -3.70% -1.28% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 3.63 3.74 10.60 14.72 15.20 0.00 -100.00%
EPS -1.93 -2.60 -5.61 -3.00 -1.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.52 0.65 0.81 0.83 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,215,749
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1.28 1.32 1.86 2.59 2.64 0.00 -100.00%
EPS -0.68 -0.91 -0.99 -0.53 -0.18 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1831 0.1143 0.1424 0.1444 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.19 0.15 0.28 0.37 0.00 0.00 -
P/RPS 5.23 4.01 2.64 2.51 0.00 0.00 -100.00%
P/EPS -9.84 -5.79 -4.99 -12.33 0.00 0.00 -100.00%
EY -10.16 -17.27 -20.04 -8.11 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.43 0.46 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 27/02/03 27/02/02 28/02/01 29/02/00 - -
Price 0.14 0.14 0.30 0.40 0.99 0.00 -
P/RPS 3.86 3.74 2.83 2.72 6.51 0.00 -100.00%
P/EPS -7.25 -5.41 -5.35 -13.33 -93.40 0.00 -100.00%
EY -13.79 -18.50 -18.70 -7.50 -1.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.46 0.49 1.19 0.00 -100.00%

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