[KBUNAI] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
01-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 15.23%
YoY- 81.51%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 176,208 186,774 144,379 191,271 152,644 105,031 91,365 11.55%
PBT -48,192 -34,452 47,137 -2,775 -61,833 -54,030 -69,947 -6.01%
Tax 695 8,901 5,644 -8,140 2,956 1,154 661 0.83%
NP -47,497 -25,551 52,781 -10,915 -58,877 -52,876 -69,286 -6.09%
-
NP to SH -47,497 -25,551 52,781 -10,891 -58,891 -52,876 -69,286 -6.09%
-
Tax Rate - - -11.97% - - - - -
Total Cost 223,705 212,325 91,598 202,186 211,521 157,907 160,651 5.66%
-
Net Worth 791,320 857,241 863,917 819,771 793,295 871,591 1,015,138 -4.06%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 791,320 857,241 863,917 819,771 793,295 871,591 1,015,138 -4.06%
NOSH 2,029,027 2,090,833 2,009,111 2,049,428 2,028,888 2,026,956 2,030,277 -0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -26.96% -13.68% 36.56% -5.71% -38.57% -50.34% -75.83% -
ROE -6.00% -2.98% 6.11% -1.33% -7.42% -6.07% -6.83% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.68 8.93 7.19 9.33 7.52 5.18 4.50 11.55%
EPS -2.34 -1.22 2.63 -0.53 -2.90 -2.61 -3.41 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.41 0.43 0.40 0.391 0.43 0.50 -4.05%
Adjusted Per Share Value based on latest NOSH - 2,049,428
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.05 3.23 2.50 3.31 2.64 1.82 1.58 11.57%
EPS -0.82 -0.44 0.91 -0.19 -1.02 -0.92 -1.20 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1484 0.1496 0.1419 0.1373 0.1509 0.1757 -4.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.09 0.08 0.16 0.11 0.04 0.09 0.17 -
P/RPS 1.04 0.90 2.23 1.18 0.53 1.74 3.78 -19.33%
P/EPS -3.84 -6.55 6.09 -20.70 -1.38 -3.45 -4.98 -4.23%
EY -26.01 -15.28 16.42 -4.83 -72.57 -28.98 -20.07 4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.37 0.28 0.10 0.21 0.34 -6.30%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 25/08/08 21/08/07 01/09/06 29/08/05 27/08/04 29/08/03 -
Price 0.08 0.07 0.12 0.11 0.04 0.08 0.17 -
P/RPS 0.92 0.78 1.67 1.18 0.53 1.54 3.78 -20.96%
P/EPS -3.42 -5.73 4.57 -20.70 -1.38 -3.07 -4.98 -6.06%
EY -29.26 -17.46 21.89 -4.83 -72.57 -32.61 -20.07 6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.28 0.28 0.10 0.19 0.34 -7.70%

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