[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -10.07%
YoY- -137.03%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 223,264 177,924 172,474 146,277 143,190 120,724 143,623 34.08%
PBT 10,826 -8,160 -41,453 -25,762 -25,460 -36,164 49,201 -63.45%
Tax -4,208 -1,876 9,370 -2,261 0 0 5,448 -
NP 6,618 -10,036 -32,083 -28,024 -25,460 -36,164 54,649 -75.42%
-
NP to SH 6,618 -10,036 -32,083 -28,024 -25,460 -36,164 54,649 -75.42%
-
Tax Rate 38.87% - - - - - -11.07% -
Total Cost 216,646 187,960 204,557 174,301 168,650 156,888 88,974 80.69%
-
Net Worth 868,612 857,241 830,285 848,803 848,666 863,917 874,311 -0.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 868,612 857,241 830,285 848,803 848,666 863,917 874,311 -0.43%
NOSH 2,068,125 2,090,833 2,025,085 2,020,961 2,020,634 2,009,111 2,033,282 1.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.96% -5.64% -18.60% -19.16% -17.78% -29.96% 38.05% -
ROE 0.76% -1.17% -3.86% -3.30% -3.00% -4.19% 6.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.80 8.51 8.52 7.24 7.09 6.01 7.06 32.66%
EPS 0.32 -0.48 -1.58 -1.39 -1.26 -1.80 2.69 -75.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.42 0.43 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,021,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.86 3.08 2.99 2.53 2.48 2.09 2.49 33.83%
EPS 0.11 -0.17 -0.56 -0.49 -0.44 -0.63 0.95 -76.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1484 0.1437 0.1469 0.1469 0.1496 0.1514 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.13 0.14 0.16 0.21 -
P/RPS 0.74 0.94 1.06 1.80 1.98 2.66 2.97 -60.30%
P/EPS 25.00 -16.67 -5.68 -9.38 -11.11 -8.89 7.81 116.73%
EY 4.00 -6.00 -17.60 -10.67 -9.00 -11.25 12.80 -53.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.31 0.33 0.37 0.49 -46.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 25/08/08 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 -
Price 0.06 0.07 0.09 0.12 0.14 0.12 0.13 -
P/RPS 0.56 0.82 1.06 1.66 1.98 2.00 1.84 -54.65%
P/EPS 18.75 -14.58 -5.68 -8.65 -11.11 -6.67 4.84 146.05%
EY 5.33 -6.86 -17.60 -11.56 -9.00 -15.00 20.67 -59.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.22 0.29 0.33 0.28 0.30 -39.75%

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