[KBUNAI] YoY TTM Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -31.27%
YoY- 84.82%
Quarter Report
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
Revenue 52,387 153,799 92,980 116,152 151,645 176,208 186,774 -16.60%
PBT -36,361 -48,851 -6,762 -68,523 -356,298 -48,192 -34,452 0.77%
Tax 2,022 -9,288 -9,887 13,734 -4,633 695 8,901 -19.07%
NP -34,339 -58,139 -16,649 -54,789 -360,931 -47,497 -25,551 4.31%
-
NP to SH -34,339 -58,124 -16,646 -54,774 -360,931 -47,497 -25,551 4.31%
-
Tax Rate - - - - - - - -
Total Cost 86,726 211,938 109,629 170,941 512,576 223,705 212,325 -12.00%
-
Net Worth 853,779 887,861 535,646 569,206 716,719 791,320 857,241 -0.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
Net Worth 853,779 887,861 535,646 569,206 716,719 791,320 857,241 -0.05%
NOSH 5,776,587 5,776,587 2,019,782 2,032,881 2,107,999 2,029,027 2,090,833 15.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
NP Margin -65.55% -37.80% -17.91% -47.17% -238.01% -26.96% -13.68% -
ROE -4.02% -6.55% -3.11% -9.62% -50.36% -6.00% -2.98% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
RPS 0.91 2.66 4.60 5.71 7.19 8.68 8.93 -27.82%
EPS -0.59 -1.01 -0.82 -2.69 -17.12 -2.34 -1.22 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1537 0.2652 0.28 0.34 0.39 0.41 -13.55%
Adjusted Per Share Value based on latest NOSH - 2,032,881
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
RPS 0.91 2.66 1.61 2.01 2.63 3.05 3.23 -16.54%
EPS -0.59 -1.01 -0.29 -0.95 -6.25 -0.82 -0.44 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1537 0.0927 0.0985 0.1241 0.137 0.1484 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/09 30/06/08 -
Price 0.06 0.09 0.125 0.14 0.19 0.09 0.08 -
P/RPS 6.62 3.38 2.72 2.45 2.64 1.04 0.90 32.97%
P/EPS -10.09 -8.94 -15.17 -5.20 -1.11 -3.84 -6.55 6.36%
EY -9.91 -11.18 -6.59 -19.25 -90.12 -26.01 -15.28 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.47 0.50 0.56 0.23 0.20 10.79%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 CAGR
Date 25/08/15 26/08/14 30/08/13 30/08/12 24/08/11 27/08/09 25/08/08 -
Price 0.05 0.095 0.105 0.14 0.14 0.08 0.07 -
P/RPS 5.51 3.57 2.28 2.45 1.95 0.92 0.78 32.20%
P/EPS -8.41 -9.44 -12.74 -5.20 -0.82 -3.42 -5.73 5.63%
EY -11.89 -10.59 -7.85 -19.25 -122.30 -29.26 -17.46 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.62 0.40 0.50 0.41 0.21 0.17 10.40%

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