[KBUNAI] YoY Quarter Result on 31-Dec-2005 [#3]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 221.61%
YoY- 163.02%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 57,736 38,113 26,799 51,123 34,444 33,145 29,812 11.63%
PBT 2,184 -6,592 66,498 6,238 -12,569 -8,778 -18,408 -
Tax -788 -1,696 238 1,673 -4 62 50 -
NP 1,396 -8,288 66,736 7,911 -12,573 -8,716 -18,358 -
-
NP to SH 1,396 -8,288 66,736 7,924 -12,573 -8,716 -18,358 -
-
Tax Rate 36.08% - -0.36% -26.82% - - - -
Total Cost 56,340 46,401 -39,937 43,212 47,017 41,861 48,170 2.64%
-
Net Worth 837,599 849,014 872,233 792,399 831,440 891,869 1,052,325 -3.72%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 837,599 849,014 872,233 792,399 831,440 891,869 1,052,325 -3.72%
NOSH 1,994,285 2,021,463 2,028,449 2,031,794 2,027,903 2,026,976 2,023,703 -0.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.42% -21.75% 249.02% 15.47% -36.50% -26.30% -61.58% -
ROE 0.17% -0.98% 7.65% 1.00% -1.51% -0.98% -1.74% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.90 1.89 1.32 2.52 1.70 1.64 1.47 11.97%
EPS 0.07 -0.41 3.29 0.39 -0.62 -0.43 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.39 0.41 0.44 0.52 -3.49%
Adjusted Per Share Value based on latest NOSH - 2,031,794
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.00 0.66 0.46 0.89 0.60 0.57 0.52 11.50%
EPS 0.02 -0.14 1.16 0.14 -0.22 -0.15 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.147 0.151 0.1372 0.1439 0.1544 0.1822 -3.73%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.05 0.13 0.14 0.03 0.08 0.19 0.15 -
P/RPS 1.73 6.90 10.60 1.19 4.71 11.62 10.18 -25.55%
P/EPS 71.43 -31.71 4.26 7.69 -12.90 -44.19 -16.54 -
EY 1.40 -3.15 23.50 13.00 -7.75 -2.26 -6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.31 0.33 0.08 0.20 0.43 0.29 -13.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 25/02/08 26/02/07 23/02/06 25/02/05 27/02/04 27/02/03 -
Price 0.05 0.12 0.24 0.04 0.08 0.14 0.14 -
P/RPS 1.73 6.36 18.17 1.59 4.71 8.56 9.50 -24.69%
P/EPS 71.43 -29.27 7.29 10.26 -12.90 -32.56 -15.43 -
EY 1.40 -3.42 13.71 9.75 -7.75 -3.07 -6.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.29 0.56 0.10 0.20 0.32 0.27 -12.63%

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