[KBUNAI] YoY Quarter Result on 31-Mar-2007 [#4]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -103.17%
YoY- 58.7%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 41,018 29,023 62,766 54,154 66,387 50,639 23,806 9.48%
PBT -15,590 -43,550 -22,131 -7,566 3,808 -31,910 -18,839 -3.10%
Tax 59 3,448 11,066 5,449 -8,946 3,950 1,055 -38.14%
NP -15,531 -40,102 -11,065 -2,117 -5,138 -27,960 -17,784 -2.23%
-
NP to SH -15,531 -40,102 -11,065 -2,117 -5,126 -27,960 -17,784 -2.23%
-
Tax Rate - - - - 234.93% - - -
Total Cost 56,549 69,125 73,831 56,271 71,525 78,599 41,590 5.25%
-
Net Worth 770,271 811,566 832,761 883,776 793,799 809,345 869,365 -1.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 770,271 811,566 832,761 883,776 793,799 809,345 869,365 -1.99%
NOSH 2,027,031 2,028,916 2,031,126 2,055,294 1,984,499 2,023,362 2,021,780 0.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -37.86% -138.17% -17.63% -3.91% -7.74% -55.21% -74.70% -
ROE -2.02% -4.94% -1.33% -0.24% -0.65% -3.45% -2.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.02 1.43 3.09 2.63 3.35 2.50 1.18 9.36%
EPS -0.77 -1.98 -0.55 -0.10 -0.25 -1.38 -0.88 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.41 0.43 0.40 0.40 0.43 -2.03%
Adjusted Per Share Value based on latest NOSH - 2,055,294
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.71 0.50 1.09 0.94 1.15 0.88 0.41 9.57%
EPS -0.27 -0.69 -0.19 -0.04 -0.09 -0.48 -0.31 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.1405 0.1442 0.153 0.1374 0.1401 0.1505 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.06 0.05 0.09 0.21 0.04 0.08 0.12 -
P/RPS 2.97 3.50 2.91 7.97 1.20 3.20 10.19 -18.56%
P/EPS -7.83 -2.53 -16.52 -203.88 -15.49 -5.79 -13.64 -8.83%
EY -12.77 -39.53 -6.05 -0.49 -6.46 -17.27 -7.33 9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.22 0.49 0.10 0.20 0.28 -8.90%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 29/05/08 25/05/07 30/05/06 30/05/05 31/05/04 -
Price 0.06 0.09 0.09 0.13 0.11 0.07 0.09 -
P/RPS 2.97 6.29 2.91 4.93 3.29 2.80 7.64 -14.56%
P/EPS -7.83 -4.55 -16.52 -126.21 -42.59 -5.07 -10.23 -4.35%
EY -12.77 -21.96 -6.05 -0.79 -2.35 -19.74 -9.77 4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.22 0.30 0.28 0.18 0.21 -4.42%

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