[KBUNAI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -33.63%
YoY- -272.06%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 76,170 46,358 25,387 134,653 107,634 79,277 45,124 41.63%
PBT -53,063 -30,723 -15,267 -75,592 -56,855 -35,024 -16,448 117.86%
Tax 373 323 15,267 75,592 56,855 35,024 16,448 -91.93%
NP -52,690 -30,400 0 0 0 0 0 -
-
NP to SH -52,690 -30,400 -15,282 -76,146 -56,984 -35,155 -16,436 116.95%
-
Tax Rate - - - - - - - -
Total Cost 128,860 76,758 25,387 134,653 107,634 79,277 45,124 100.89%
-
Net Worth 1,057,906 1,094,400 1,100,304 613,091 660,242 670,586 689,906 32.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,057,906 1,094,400 1,100,304 613,091 660,242 670,586 689,906 32.87%
NOSH 2,034,434 2,026,666 2,037,600 1,226,183 1,015,757 1,016,040 1,014,567 58.81%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -69.17% -65.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -4.98% -2.78% -1.39% -12.42% -8.63% -5.24% -2.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.74 2.29 1.25 10.98 10.60 7.80 4.45 -10.91%
EPS -2.60 -1.50 -0.75 -6.21 -5.61 -3.46 -1.62 36.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.54 0.50 0.65 0.66 0.68 -16.33%
Adjusted Per Share Value based on latest NOSH - 1,228,333
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.32 0.80 0.44 2.33 1.86 1.37 0.78 41.87%
EPS -0.91 -0.53 -0.26 -1.32 -0.99 -0.61 -0.28 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1831 0.1895 0.1905 0.1061 0.1143 0.1161 0.1194 32.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.15 0.19 0.27 0.29 0.28 0.31 0.49 -
P/RPS 4.01 8.31 21.67 2.64 2.64 3.97 11.02 -48.93%
P/EPS -5.79 -12.67 -36.00 -4.67 -4.99 -8.96 -30.25 -66.68%
EY -17.27 -7.89 -2.78 -21.41 -20.04 -11.16 -3.31 199.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.50 0.58 0.43 0.47 0.72 -45.37%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 31/05/02 27/02/02 29/11/01 30/08/01 -
Price 0.14 0.17 0.20 0.29 0.30 0.33 0.42 -
P/RPS 3.74 7.43 16.05 2.64 2.83 4.23 9.44 -45.96%
P/EPS -5.41 -11.33 -26.67 -4.67 -5.35 -9.54 -25.93 -64.72%
EY -18.50 -8.82 -3.75 -21.41 -18.70 -10.48 -3.86 183.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.37 0.58 0.46 0.50 0.62 -42.45%

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