[KBUNAI] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -56.19%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 31,313 15,339 20,387 14,006 12,107 12,107 14,717 65.34%
PBT 21,117 8,934 4,836 -5,015 -5,843 -7,424 -6,582 -
Tax -9,640 -740 -722 123 2,711 -82 -307 893.22%
NP 11,477 8,194 4,114 -4,892 -3,132 -7,506 -6,889 -
-
NP to SH 11,477 8,194 4,114 -4,892 -3,132 -7,506 -6,889 -
-
Tax Rate 45.65% 8.28% 14.93% - - - - -
Total Cost 19,836 7,145 16,273 18,898 15,239 19,613 21,606 -5.53%
-
Net Worth 850,313 833,561 825,474 821,430 897,004 839,338 846,847 0.27%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 850,313 833,561 825,474 821,430 897,004 839,338 846,847 0.27%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 6,263,999 5,776,587 5,776,587 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 36.65% 53.42% 20.18% -34.93% -25.87% -62.00% -46.81% -
ROE 1.35% 0.98% 0.50% -0.60% -0.35% -0.89% -0.81% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.54 0.27 0.35 0.24 0.19 0.21 0.25 67.01%
EPS 0.20 0.14 0.07 -0.08 -0.05 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1443 0.1429 0.1422 0.1432 0.1453 0.1466 0.27%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.54 0.27 0.35 0.24 0.21 0.21 0.25 67.01%
EPS 0.20 0.14 0.07 -0.08 -0.05 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1443 0.1429 0.1422 0.1553 0.1453 0.1466 0.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.07 0.05 0.055 0.055 0.055 0.045 0.05 -
P/RPS 12.91 18.83 15.58 22.68 28.46 21.47 19.63 -24.35%
P/EPS 35.23 35.25 77.23 -64.95 -110.00 -34.63 -41.93 -
EY 2.84 2.84 1.29 -1.54 -0.91 -2.89 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 0.38 0.39 0.38 0.31 0.34 25.82%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 16/02/17 18/11/16 26/08/16 31/05/16 25/02/16 27/11/15 -
Price 0.07 0.06 0.045 0.055 0.045 0.055 0.06 -
P/RPS 12.91 22.60 12.75 22.68 23.28 26.24 23.55 -32.99%
P/EPS 35.23 42.30 63.19 -64.95 -90.00 -42.33 -50.31 -
EY 2.84 2.36 1.58 -1.54 -1.11 -2.36 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.31 0.39 0.31 0.38 0.41 11.06%

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