[KBUNAI] YoY Quarter Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -21.43%
YoY- 15.9%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 51,123 34,444 33,145 29,812 28,357 70,616 78,067 0.45%
PBT 6,238 -12,569 -8,778 -18,408 -21,831 1,214 13,525 0.82%
Tax 1,673 -4 62 50 21,831 -1,214 -5,343 -
NP 7,911 -12,573 -8,716 -18,358 0 0 8,182 0.03%
-
NP to SH 7,924 -12,573 -8,716 -18,358 -21,829 -4,863 8,182 0.03%
-
Tax Rate -26.82% - - - - 100.00% 39.50% -
Total Cost 43,212 47,017 41,861 48,170 28,357 70,616 69,885 0.51%
-
Net Worth 792,399 831,440 891,869 1,052,325 659,946 984,757 828,178 0.04%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 792,399 831,440 891,869 1,052,325 659,946 984,757 828,178 0.04%
NOSH 2,031,794 2,027,903 2,026,976 2,023,703 1,015,302 1,215,749 997,804 -0.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.47% -36.50% -26.30% -61.58% 0.00% 0.00% 10.48% -
ROE 1.00% -1.51% -0.98% -1.74% -3.31% -0.49% 0.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.52 1.70 1.64 1.47 2.79 5.81 7.82 1.21%
EPS 0.39 -0.62 -0.43 -0.90 -2.15 -0.40 0.82 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.41 0.44 0.52 0.65 0.81 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 2,023,703
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.89 0.60 0.57 0.52 0.49 1.22 1.35 0.44%
EPS 0.14 -0.22 -0.15 -0.32 -0.38 -0.08 0.14 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1372 0.1439 0.1544 0.1822 0.1142 0.1705 0.1434 0.04%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.03 0.08 0.19 0.15 0.28 0.37 0.00 -
P/RPS 1.19 4.71 11.62 10.18 10.03 6.37 0.00 -100.00%
P/EPS 7.69 -12.90 -44.19 -16.54 -13.02 -92.50 0.00 -100.00%
EY 13.00 -7.75 -2.26 -6.05 -7.68 -1.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.20 0.43 0.29 0.43 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 27/02/04 27/02/03 27/02/02 28/02/01 29/02/00 -
Price 0.04 0.08 0.14 0.14 0.30 0.40 0.99 -
P/RPS 1.59 4.71 8.56 9.50 10.74 6.89 12.65 2.22%
P/EPS 10.26 -12.90 -32.56 -15.43 -13.95 -100.00 120.73 2.65%
EY 9.75 -7.75 -3.07 -6.48 -7.17 -1.00 0.83 -2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.20 0.32 0.27 0.46 0.49 1.19 2.66%

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