[KUB] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.32%
YoY- -38.75%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 778,683 863,071 882,436 725,142 679,504 906,578 795,714 -0.35%
PBT 12,688 49,862 66,907 -48,655 -50,749 -7,937 -63,015 -
Tax -5,968 -8,716 -10,042 -19,942 -5,058 -13,557 -7,571 -3.88%
NP 6,720 41,146 56,865 -68,597 -55,807 -21,494 -70,586 -
-
NP to SH 2,411 31,982 36,408 -71,795 -51,743 -23,450 -69,927 -
-
Tax Rate 47.04% 17.48% 15.01% - - - - -
Total Cost 771,963 821,925 825,571 793,739 735,311 928,072 866,300 -1.90%
-
Net Worth 346,354 343,946 323,240 299,322 364,277 0 411,107 -2.81%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 346,354 343,946 323,240 299,322 364,277 0 411,107 -2.81%
NOSH 558,636 563,846 557,311 554,301 551,935 53,490,001 533,905 0.75%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.86% 4.77% 6.44% -9.46% -8.21% -2.37% -8.87% -
ROE 0.70% 9.30% 11.26% -23.99% -14.20% 0.00% -17.01% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 139.39 153.07 158.34 130.82 123.11 1.69 149.04 -1.10%
EPS 0.43 5.67 6.53 -12.95 -9.37 -0.04 -13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.58 0.54 0.66 0.00 0.77 -3.54%
Adjusted Per Share Value based on latest NOSH - 554,301
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 139.73 154.88 158.35 130.13 121.94 162.68 142.79 -0.36%
EPS 0.43 5.74 6.53 -12.88 -9.29 -4.21 -12.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6215 0.6172 0.5801 0.5371 0.6537 0.00 0.7377 -2.81%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.73 0.45 0.55 0.34 0.65 0.47 0.46 -
P/RPS 0.52 0.29 0.35 0.26 0.53 27.73 0.31 8.99%
P/EPS 169.14 7.93 8.42 -2.63 -6.93 -1,072.08 -3.51 -
EY 0.59 12.60 11.88 -38.10 -14.42 -0.09 -28.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.74 0.95 0.63 0.98 0.00 0.60 11.92%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 29/08/08 - 25/08/06 19/08/05 -
Price 0.60 0.47 0.51 0.31 0.00 0.44 0.50 -
P/RPS 0.43 0.31 0.32 0.24 0.00 25.96 0.34 3.98%
P/EPS 139.02 8.29 7.81 -2.39 0.00 -1,003.65 -3.82 -
EY 0.72 12.07 12.81 -41.78 0.00 -0.10 -26.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.77 0.88 0.57 0.00 0.00 0.65 6.89%

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