[KBUNAI] YoY Quarter Result on 30-Jun-2002 [#1]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 20.25%
YoY- 7.02%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 34,423 27,682 20,300 25,387 45,124 44,776 0 -100.00%
PBT -8,114 -14,039 -16,647 -15,267 -16,448 -12,323 0 -100.00%
Tax -1,002 53 65 15,267 16,448 253 0 -100.00%
NP -9,116 -13,986 -16,582 0 0 -12,070 0 -100.00%
-
NP to SH -9,130 -13,986 -16,582 -15,282 -16,436 -12,070 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 43,539 41,668 36,882 25,387 45,124 56,846 0 -100.00%
-
Net Worth 793,295 871,591 1,015,138 1,100,304 689,906 841,857 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 793,295 871,591 1,015,138 1,100,304 689,906 841,857 0 -100.00%
NOSH 2,028,888 2,026,956 2,030,277 2,037,600 1,014,567 1,014,285 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -26.48% -50.52% -81.68% 0.00% 0.00% -26.96% 0.00% -
ROE -1.15% -1.60% -1.63% -1.39% -2.38% -1.43% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.70 1.37 1.00 1.25 4.45 4.41 0.00 -100.00%
EPS -0.45 -0.69 -0.82 -0.75 -1.62 -1.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.43 0.50 0.54 0.68 0.83 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 2,037,600
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 0.60 0.48 0.35 0.44 0.78 0.78 0.00 -100.00%
EPS -0.16 -0.24 -0.29 -0.26 -0.28 -0.21 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.1509 0.1757 0.1905 0.1194 0.1457 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.04 0.09 0.17 0.27 0.49 0.70 0.00 -
P/RPS 2.36 6.59 17.00 21.67 11.02 15.86 0.00 -100.00%
P/EPS -8.89 -13.04 -20.81 -36.00 -30.25 -58.82 0.00 -100.00%
EY -11.25 -7.67 -4.80 -2.78 -3.31 -1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.21 0.34 0.50 0.72 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 27/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 0.04 0.08 0.17 0.20 0.42 0.70 0.00 -
P/RPS 2.36 5.86 17.00 16.05 9.44 15.86 0.00 -100.00%
P/EPS -8.89 -11.59 -20.81 -26.67 -25.93 -58.82 0.00 -100.00%
EY -11.25 -8.63 -4.80 -3.75 -3.86 -1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.19 0.34 0.37 0.62 0.84 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