[KBUNAI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -144.59%
YoY- -144.8%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 212,511 186,774 172,474 163,862 152,548 144,379 143,623 29.75%
PBT -23,310 -34,452 -41,453 -26,888 46,202 47,137 49,201 -
Tax 7,266 8,901 9,370 3,753 5,687 5,644 5,448 21.10%
NP -16,044 -25,551 -32,083 -23,135 51,889 52,781 54,649 -
-
NP to SH -16,044 -25,551 -32,083 -23,135 51,889 52,781 54,649 -
-
Tax Rate - - - - -12.31% -11.97% -11.07% -
Total Cost 228,555 212,325 204,557 186,997 100,659 91,598 88,974 87.24%
-
Net Worth 842,606 857,241 832,761 849,014 860,766 863,917 883,776 -3.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 842,606 857,241 832,761 849,014 860,766 863,917 883,776 -3.12%
NOSH 2,006,206 2,090,833 2,031,126 2,021,463 2,049,444 2,009,111 2,055,294 -1.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -7.55% -13.68% -18.60% -14.12% 34.01% 36.56% 38.05% -
ROE -1.90% -2.98% -3.85% -2.72% 6.03% 6.11% 6.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.59 8.93 8.49 8.11 7.44 7.19 6.99 31.81%
EPS -0.80 -1.22 -1.58 -1.14 2.53 2.63 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.42 0.43 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,021,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.68 3.23 2.99 2.84 2.64 2.50 2.49 29.65%
EPS -0.28 -0.44 -0.56 -0.40 0.90 0.91 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.1484 0.1442 0.147 0.149 0.1496 0.153 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.13 0.14 0.16 0.21 -
P/RPS 0.76 0.90 1.06 1.60 1.88 2.23 3.01 -59.95%
P/EPS -10.00 -6.55 -5.70 -11.36 5.53 6.09 7.90 -
EY -10.00 -15.28 -17.55 -8.80 18.08 16.42 12.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.31 0.33 0.37 0.49 -46.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 25/08/08 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 -
Price 0.06 0.07 0.09 0.12 0.14 0.12 0.13 -
P/RPS 0.57 0.78 1.06 1.48 1.88 1.67 1.86 -54.44%
P/EPS -7.50 -5.73 -5.70 -10.49 5.53 4.57 4.89 -
EY -13.33 -17.46 -17.55 -9.54 18.08 21.89 20.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.22 0.29 0.33 0.28 0.30 -39.75%

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