[KBUNAI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 154.76%
YoY- 185.35%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 58,298 38,992 17,110 81,045 49,732 34,393 14,006 158.08%
PBT 24,513 10,517 3,034 29,872 8,755 -179 -5,015 -
Tax 554 -35 -18 -10,979 -1,339 -599 123 171.98%
NP 25,067 10,482 3,016 18,893 7,416 -778 -4,892 -
-
NP to SH 25,067 10,482 3,016 18,893 7,416 -778 -4,892 -
-
Tax Rate -2.26% 0.33% 0.59% 36.75% 15.29% - - -
Total Cost 33,231 28,510 14,094 62,152 42,316 35,171 18,898 45.53%
-
Net Worth 875,153 860,711 853,201 850,313 833,561 825,474 821,430 4.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 875,153 860,711 853,201 850,313 833,561 825,474 821,430 4.30%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 43.00% 26.88% 17.63% 23.31% 14.91% -2.26% -34.93% -
ROE 2.86% 1.22% 0.35% 2.22% 0.89% -0.09% -0.60% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.01 0.68 0.30 1.40 0.86 0.60 0.24 159.97%
EPS 0.43 0.18 0.05 0.33 0.13 -0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 4.30%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.01 0.68 0.30 1.40 0.86 0.60 0.24 159.97%
EPS 0.43 0.18 0.05 0.33 0.13 -0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 4.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.06 0.065 0.065 0.07 0.05 0.055 0.055 -
P/RPS 5.95 9.63 21.94 4.99 5.81 9.24 22.68 -58.91%
P/EPS 13.83 35.82 124.50 21.40 38.95 -408.37 -64.95 -
EY 7.23 2.79 0.80 4.67 2.57 -0.24 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.44 0.48 0.35 0.38 0.39 1.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 29/08/17 31/05/17 16/02/17 18/11/16 26/08/16 -
Price 0.07 0.07 0.07 0.07 0.06 0.045 0.055 -
P/RPS 6.94 10.37 23.63 4.99 6.97 7.56 22.68 -54.49%
P/EPS 16.13 38.58 134.07 21.40 46.74 -334.12 -64.95 -
EY 6.20 2.59 0.75 4.67 2.14 -0.30 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.47 0.48 0.42 0.31 0.39 11.60%

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