[KBUNAI] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 13.97%
YoY- 69.61%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 157,364 167,624 141,759 92,980 95,599 91,918 118,591 20.77%
PBT -46,483 -61,309 -55,507 -6,762 -10,001 12,916 -7,502 237.72%
Tax -9,418 -18,069 -15,203 -9,887 -9,352 10,930 15,781 -
NP -55,901 -79,378 -70,710 -16,649 -19,353 23,846 8,279 -
-
NP to SH -55,886 -79,376 -70,706 -16,646 -19,349 23,851 8,293 -
-
Tax Rate - - - - - -84.62% - -
Total Cost 213,265 247,002 212,469 109,629 114,952 68,072 110,312 55.25%
-
Net Worth 899,414 799,180 525,190 535,646 547,562 595,039 608,204 29.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 899,414 799,180 525,190 535,646 547,562 595,039 608,204 29.83%
NOSH 5,776,588 4,998,000 2,008,378 2,019,782 2,028,009 2,051,860 2,027,347 101.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -35.52% -47.35% -49.88% -17.91% -20.24% 25.94% 6.98% -
ROE -6.21% -9.93% -13.46% -3.11% -3.53% 4.01% 1.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.72 3.35 7.06 4.60 4.71 4.48 5.85 -40.01%
EPS -0.97 -1.59 -3.52 -0.82 -0.95 1.16 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.1599 0.2615 0.2652 0.27 0.29 0.30 -35.44%
Adjusted Per Share Value based on latest NOSH - 2,019,782
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.72 2.90 2.45 1.61 1.65 1.59 2.05 20.76%
EPS -0.97 -1.37 -1.22 -0.29 -0.33 0.41 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.1383 0.0909 0.0927 0.0948 0.103 0.1053 29.82%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.09 0.08 0.105 0.125 0.11 0.12 0.13 -
P/RPS 3.30 2.39 1.49 2.72 2.33 2.68 2.22 30.28%
P/EPS -9.30 -5.04 -2.98 -15.17 -11.53 10.32 31.78 -
EY -10.75 -19.85 -33.53 -6.59 -8.67 9.69 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.40 0.47 0.41 0.41 0.43 22.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 21/02/14 27/11/13 30/08/13 31/05/13 21/02/13 29/11/12 -
Price 0.095 0.085 0.075 0.105 0.125 0.115 0.14 -
P/RPS 3.49 2.53 1.06 2.28 2.65 2.57 2.39 28.74%
P/EPS -9.82 -5.35 -2.13 -12.74 -13.10 9.89 34.23 -
EY -10.18 -18.68 -46.94 -7.85 -7.63 10.11 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.29 0.40 0.46 0.40 0.47 19.00%

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