[KBUNAI] YoY Quarter Result on 30-Jun-2007 [#1]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -327.07%
YoY- -26.04%
View:
Show?
Quarter Result
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 50,389 22,298 44,481 30,181 29,425 34,423 27,682 8.93%
PBT 2,624 -14,279 -2,040 -9,041 -6,977 -8,114 -14,039 -
Tax -1,570 -330 -469 0 -196 -1,002 53 -
NP 1,054 -14,609 -2,509 -9,041 -7,173 -9,116 -13,986 -
-
NP to SH 1,054 -14,609 -2,509 -9,041 -7,173 -9,130 -13,986 -
-
Tax Rate 59.83% - - - - - - -
Total Cost 49,335 36,907 46,990 39,222 36,598 43,539 41,668 2.44%
-
Net Worth 716,719 791,320 857,241 863,917 819,771 793,295 871,591 -2.75%
Dividend
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 716,719 791,320 857,241 863,917 819,771 793,295 871,591 -2.75%
NOSH 2,107,999 2,029,027 2,090,833 2,009,111 2,049,428 2,028,888 2,026,956 0.56%
Ratio Analysis
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.09% -65.52% -5.64% -29.96% -24.38% -26.48% -50.52% -
ROE 0.15% -1.85% -0.29% -1.05% -0.88% -1.15% -1.60% -
Per Share
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.39 1.10 2.13 1.50 1.44 1.70 1.37 8.27%
EPS 0.05 -0.72 -0.12 -0.45 -0.35 -0.45 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.39 0.41 0.43 0.40 0.391 0.43 -3.29%
Adjusted Per Share Value based on latest NOSH - 2,009,111
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.87 0.39 0.77 0.52 0.51 0.60 0.48 8.86%
EPS 0.02 -0.25 -0.04 -0.16 -0.12 -0.16 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.137 0.1484 0.1496 0.1419 0.1373 0.1509 -2.75%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/11 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.19 0.09 0.08 0.16 0.11 0.04 0.09 -
P/RPS 7.95 8.19 3.76 10.65 7.66 2.36 6.59 2.71%
P/EPS 380.00 -12.50 -66.67 -35.56 -31.43 -8.89 -13.04 -
EY 0.26 -8.00 -1.50 -2.81 -3.18 -11.25 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.23 0.20 0.37 0.28 0.10 0.21 15.03%
Price Multiplier on Announcement Date
30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/11 27/08/09 25/08/08 21/08/07 01/09/06 29/08/05 27/08/04 -
Price 0.14 0.08 0.07 0.12 0.11 0.04 0.08 -
P/RPS 5.86 7.28 3.29 7.99 7.66 2.36 5.86 0.00%
P/EPS 280.00 -11.11 -58.33 -26.67 -31.43 -8.89 -11.59 -
EY 0.36 -9.00 -1.71 -3.75 -3.18 -11.25 -8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.21 0.17 0.28 0.28 0.10 0.19 11.60%

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