[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -36.41%
YoY- -232.55%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,802 44,796 157,364 181,357 175,426 59,056 95,599 -39.63%
PBT -42,962 -46,092 -46,483 -33,464 -21,660 -36,620 -10,001 164.02%
Tax 7,306 -24 -9,418 -12,156 -11,786 -544 -9,352 -
NP -35,656 -46,116 -55,901 -45,620 -33,446 -37,164 -19,353 50.23%
-
NP to SH -35,656 -46,116 -55,886 -45,620 -33,444 -37,164 -19,349 50.25%
-
Tax Rate - - - - - - - -
Total Cost 80,458 90,912 213,265 226,977 208,872 96,220 114,952 -21.15%
-
Net Worth 882,084 887,861 899,414 479,910 533,268 535,646 545,541 37.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 882,084 887,861 899,414 479,910 533,268 535,646 545,541 37.71%
NOSH 5,776,587 5,776,587 5,776,588 3,001,315 2,039,268 2,019,782 2,022,021 101.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -79.59% -102.95% -35.52% -25.15% -19.07% -62.93% -20.24% -
ROE -4.04% -5.19% -6.21% -9.51% -6.27% -6.94% -3.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.78 0.78 2.72 6.04 8.60 2.92 4.73 -69.89%
EPS -0.62 -0.80 -1.51 -1.52 -1.64 -1.84 -0.95 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1537 0.1557 0.1599 0.2615 0.2652 0.2698 -31.55%
Adjusted Per Share Value based on latest NOSH - 4,998,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.78 0.78 2.72 3.14 3.04 1.02 1.65 -39.28%
EPS -0.62 -0.80 -0.97 -0.79 -0.58 -0.64 -0.33 52.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1537 0.1557 0.0831 0.0923 0.0927 0.0944 37.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.085 0.09 0.09 0.08 0.105 0.125 0.11 -
P/RPS 10.96 11.61 3.30 1.32 1.22 4.28 2.33 180.47%
P/EPS -13.77 -11.27 -9.30 -5.26 -6.40 -6.79 -11.50 12.74%
EY -7.26 -8.87 -10.75 -19.00 -15.62 -14.72 -8.70 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.58 0.50 0.40 0.47 0.41 23.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 28/05/14 21/02/14 27/11/13 30/08/13 31/05/13 -
Price 0.075 0.095 0.095 0.085 0.075 0.105 0.125 -
P/RPS 9.67 12.25 3.49 1.41 0.87 3.59 2.64 137.43%
P/EPS -12.15 -11.90 -9.82 -5.59 -4.57 -5.71 -13.06 -4.69%
EY -8.23 -8.40 -10.18 -17.88 -21.87 -17.52 -7.66 4.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.61 0.53 0.29 0.40 0.46 4.29%

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