[KBUNAI] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 46.8%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,534 13,726 11,202 11,199 21,346 48,305 72,949 -65.92%
PBT -11,699 -10,318 -9,958 -11,523 -21,385 -14,268 -1,675 265.82%
Tax -1,088 -325 3,659 -6 -301 -3,224 -5,757 -67.10%
NP -12,787 -10,643 -6,299 -11,529 -21,686 -17,492 -7,432 43.63%
-
NP to SH -12,787 -10,643 -6,299 -11,529 -21,671 -17,493 -7,431 43.64%
-
Tax Rate - - - - - - - -
Total Cost 27,321 24,369 17,501 22,728 43,032 65,797 80,381 -51.32%
-
Net Worth 858,400 871,109 882,084 887,861 899,414 799,180 525,190 38.79%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 858,400 871,109 882,084 887,861 899,414 799,180 525,190 38.79%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,588 4,998,000 2,008,378 102.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -87.98% -77.54% -56.23% -102.95% -101.59% -36.21% -10.19% -
ROE -1.49% -1.22% -0.71% -1.30% -2.41% -2.19% -1.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.25 0.24 0.19 0.19 0.37 0.97 3.63 -83.22%
EPS -0.22 -0.18 -0.11 -0.20 -0.38 -0.35 -0.37 -29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1508 0.1527 0.1537 0.1557 0.1599 0.2615 -31.41%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.25 0.24 0.19 0.19 0.37 0.84 1.26 -66.01%
EPS -0.22 -0.18 -0.11 -0.20 -0.38 -0.30 -0.13 42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1508 0.1527 0.1537 0.1557 0.1383 0.0909 38.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.06 0.06 0.085 0.09 0.09 0.08 0.105 -
P/RPS 23.85 25.25 43.83 46.42 24.36 8.28 2.89 308.90%
P/EPS -27.11 -32.57 -77.95 -45.09 -23.99 -22.86 -28.38 -3.00%
EY -3.69 -3.07 -1.28 -2.22 -4.17 -4.38 -3.52 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.56 0.59 0.58 0.50 0.40 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 10/02/15 25/11/14 26/08/14 28/05/14 21/02/14 27/11/13 -
Price 0.06 0.06 0.075 0.095 0.095 0.085 0.075 -
P/RPS 23.85 25.25 38.68 49.00 25.71 8.79 2.06 412.54%
P/EPS -27.11 -32.57 -68.78 -47.60 -25.32 -24.29 -20.27 21.41%
EY -3.69 -3.07 -1.45 -2.10 -3.95 -4.12 -4.93 -17.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.49 0.62 0.61 0.53 0.29 23.93%

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