[KBUNAI] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 95.35%
YoY- 78.0%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 20,264 13,648 20,642 19,306 21,882 17,110 31,313 -25.16%
PBT 3,989 689 7,041 13,996 7,483 3,034 21,117 -67.04%
Tax -27 288 12,816 589 -17 -18 -9,640 -98.00%
NP 3,962 977 19,857 14,585 7,466 3,016 11,477 -50.75%
-
NP to SH 3,962 977 19,857 14,585 7,466 3,016 11,477 -50.75%
-
Tax Rate 0.68% -41.80% -182.02% -4.21% 0.23% 0.59% 45.65% -
Total Cost 16,302 12,671 785 4,721 14,416 14,094 19,836 -12.25%
-
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.55% 7.16% 96.20% 75.55% 34.12% 17.63% 36.65% -
ROE 0.45% 0.11% 2.27% 1.67% 0.87% 0.35% 1.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.35 0.24 0.36 0.33 0.38 0.30 0.54 -25.08%
EPS 0.07 0.02 0.34 0.25 0.13 0.05 0.20 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.35 0.24 0.36 0.33 0.38 0.30 0.54 -25.08%
EPS 0.07 0.02 0.34 0.25 0.13 0.05 0.20 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.085 0.08 0.06 0.065 0.065 0.07 -
P/RPS 24.23 35.98 22.39 17.95 17.16 21.94 12.91 52.09%
P/EPS 123.93 502.57 23.27 23.76 50.29 124.50 35.23 131.12%
EY 0.81 0.20 4.30 4.21 1.99 0.80 2.84 -56.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.53 0.40 0.44 0.44 0.48 10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 26/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.08 0.085 0.08 0.07 0.07 0.07 0.07 -
P/RPS 22.81 35.98 22.39 20.94 18.48 23.63 12.91 46.09%
P/EPS 116.64 502.57 23.27 27.72 54.16 134.07 35.23 121.97%
EY 0.86 0.20 4.30 3.61 1.85 0.75 2.84 -54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.53 0.46 0.47 0.47 0.48 6.82%

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