[KBUNAI] YoY TTM Result on 30-Sep-2004 [#2]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 5.98%
YoY- 25.31%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 152,548 180,180 163,842 117,771 90,792 101,734 253,275 -8.09%
PBT 46,202 315 -58,437 -50,896 -66,865 -71,291 -9,107 -
Tax 5,687 -7,512 2,273 1,182 307 -100 3,302 9.47%
NP 51,889 -7,197 -56,164 -49,714 -66,558 -71,391 -5,805 -
-
NP to SH 51,889 -7,172 -56,179 -49,714 -66,558 -71,391 -27,104 -
-
Tax Rate -12.31% 2,384.76% - - - - - -
Total Cost 100,659 187,377 220,006 167,485 157,350 173,125 259,080 -14.57%
-
Net Worth 860,766 799,142 789,822 840,773 995,262 1,103,205 671,442 4.22%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 860,766 799,142 789,822 840,773 995,262 1,103,205 671,442 4.22%
NOSH 2,049,444 1,997,857 2,035,625 2,050,666 2,031,147 2,042,972 1,017,336 12.37%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 34.01% -3.99% -34.28% -42.21% -73.31% -70.17% -2.29% -
ROE 6.03% -0.90% -7.11% -5.91% -6.69% -6.47% -4.04% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.44 9.02 8.05 5.74 4.47 4.98 24.90 -18.22%
EPS 2.53 -0.36 -2.76 -2.42 -3.28 -3.49 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.388 0.41 0.49 0.54 0.66 -7.25%
Adjusted Per Share Value based on latest NOSH - 2,050,666
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.64 3.12 2.84 2.04 1.57 1.76 4.38 -8.08%
EPS 0.90 -0.12 -0.97 -0.86 -1.15 -1.24 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1383 0.1367 0.1455 0.1723 0.191 0.1162 4.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.14 0.11 0.04 0.09 0.15 0.19 0.31 -
P/RPS 1.88 1.22 0.50 1.57 3.36 3.82 1.25 7.03%
P/EPS 5.53 -30.64 -1.45 -3.71 -4.58 -5.44 -11.64 -
EY 18.08 -3.26 -68.99 -26.94 -21.85 -18.39 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.10 0.22 0.31 0.35 0.47 -5.72%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 26/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.14 0.15 0.04 0.09 0.14 0.17 0.33 -
P/RPS 1.88 1.66 0.50 1.57 3.13 3.41 1.33 5.93%
P/EPS 5.53 -41.78 -1.45 -3.71 -4.27 -4.86 -12.39 -
EY 18.08 -2.39 -68.99 -26.94 -23.41 -20.56 -8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.10 0.22 0.29 0.31 0.50 -6.68%

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