[KBUNAI] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 16.77%
YoY- 40.92%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 52,094 54,283 55,902 52,387 50,661 57,473 92,052 -31.55%
PBT -24,236 -30,091 -32,985 -36,361 -43,498 -53,184 -57,134 -43.51%
Tax 860 -1,701 -1,944 2,022 2,240 3,027 128 255.64%
NP -23,376 -31,792 -34,929 -34,339 -41,258 -50,157 -57,006 -44.77%
-
NP to SH -23,376 -31,792 -34,929 -34,339 -41,258 -50,142 -56,992 -44.76%
-
Tax Rate - - - - - - - -
Total Cost 75,470 86,075 90,831 86,726 91,919 107,630 149,058 -36.44%
-
Net Worth 896,378 838,939 846,847 853,779 858,400 871,109 882,084 1.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 896,378 838,939 846,847 853,779 858,400 871,109 882,084 1.07%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -44.87% -58.57% -62.48% -65.55% -81.44% -87.27% -61.93% -
ROE -2.61% -3.79% -4.12% -4.02% -4.81% -5.76% -6.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.83 0.94 0.97 0.91 0.88 0.99 1.59 -35.14%
EPS -0.37 -0.55 -0.60 -0.59 -0.71 -0.87 -0.99 -48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1431 0.1453 0.1466 0.1478 0.1486 0.1508 0.1527 -4.23%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.90 0.94 0.97 0.91 0.88 0.99 1.59 -31.54%
EPS -0.40 -0.55 -0.60 -0.59 -0.71 -0.87 -0.99 -45.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1452 0.1466 0.1478 0.1486 0.1508 0.1527 1.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.055 0.045 0.05 0.06 0.06 0.06 0.085 -
P/RPS 6.61 4.79 5.17 6.62 6.84 6.03 5.33 15.41%
P/EPS -14.74 -8.17 -8.27 -10.09 -8.40 -6.91 -8.62 42.95%
EY -6.79 -12.24 -12.09 -9.91 -11.90 -14.47 -11.61 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.34 0.41 0.40 0.40 0.56 -22.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 25/02/16 27/11/15 25/08/15 28/05/15 10/02/15 25/11/14 -
Price 0.045 0.055 0.06 0.05 0.06 0.06 0.075 -
P/RPS 5.41 5.85 6.20 5.51 6.84 6.03 4.71 9.66%
P/EPS -12.06 -9.99 -9.92 -8.41 -8.40 -6.91 -7.60 36.00%
EY -8.29 -10.01 -10.08 -11.89 -11.90 -14.47 -13.15 -26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.34 0.40 0.40 0.49 -26.28%

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