[KBUNAI] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 1.95%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,387 50,661 57,473 92,052 153,799 157,364 167,624 -54.04%
PBT -36,361 -43,498 -53,184 -57,134 -48,851 -46,483 -61,309 -29.47%
Tax 2,022 2,240 3,027 128 -9,288 -9,418 -18,069 -
NP -34,339 -41,258 -50,157 -57,006 -58,139 -55,901 -79,378 -42.88%
-
NP to SH -34,339 -41,258 -50,142 -56,992 -58,124 -55,886 -79,376 -42.88%
-
Tax Rate - - - - - - - -
Total Cost 86,726 91,919 107,630 149,058 211,938 213,265 247,002 -50.32%
-
Net Worth 853,779 858,400 871,109 882,084 887,861 899,414 799,180 4.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 853,779 858,400 871,109 882,084 887,861 899,414 799,180 4.51%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,588 4,998,000 10.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -65.55% -81.44% -87.27% -61.93% -37.80% -35.52% -47.35% -
ROE -4.02% -4.81% -5.76% -6.46% -6.55% -6.21% -9.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.91 0.88 0.99 1.59 2.66 2.72 3.35 -58.15%
EPS -0.59 -0.71 -0.87 -0.99 -1.01 -0.97 -1.59 -48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1486 0.1508 0.1527 0.1537 0.1557 0.1599 -5.12%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.91 0.88 0.99 1.59 2.66 2.72 2.90 -53.92%
EPS -0.59 -0.71 -0.87 -0.99 -1.01 -0.97 -1.37 -43.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1486 0.1508 0.1527 0.1537 0.1557 0.1383 4.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.06 0.06 0.06 0.085 0.09 0.09 0.08 -
P/RPS 6.62 6.84 6.03 5.33 3.38 3.30 2.39 97.59%
P/EPS -10.09 -8.40 -6.91 -8.62 -8.94 -9.30 -5.04 59.04%
EY -9.91 -11.90 -14.47 -11.61 -11.18 -10.75 -19.85 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.56 0.59 0.58 0.50 -12.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 10/02/15 25/11/14 26/08/14 28/05/14 21/02/14 -
Price 0.05 0.06 0.06 0.075 0.095 0.095 0.085 -
P/RPS 5.51 6.84 6.03 4.71 3.57 3.49 2.53 68.25%
P/EPS -8.41 -8.40 -6.91 -7.60 -9.44 -9.82 -5.35 35.30%
EY -11.89 -11.90 -14.47 -13.15 -10.59 -10.18 -18.68 -26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.40 0.49 0.62 0.61 0.53 -25.67%

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