[KBUNAI] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 89.2%
YoY- 88.91%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,918 118,591 116,152 149,158 151,160 142,427 151,645 -28.26%
PBT 12,916 -7,502 -68,523 -53,505 -385,070 -359,181 -356,298 -
Tax 10,930 15,781 13,734 11,765 -1,321 -6,410 -4,633 -
NP 23,846 8,279 -54,789 -41,740 -386,391 -365,591 -360,931 -
-
NP to SH 23,851 8,293 -54,774 -41,726 -386,380 -365,590 -360,931 -
-
Tax Rate -84.62% - - - - - - -
Total Cost 68,072 110,312 170,941 190,898 537,551 508,018 512,576 -73.81%
-
Net Worth 595,039 608,204 569,206 557,963 650,159 690,032 716,719 -11.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 595,039 608,204 569,206 557,963 650,159 690,032 716,719 -11.61%
NOSH 2,051,860 2,027,347 2,032,881 1,992,727 2,031,749 2,029,506 2,107,999 -1.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.94% 6.98% -47.17% -27.98% -255.62% -256.69% -238.01% -
ROE 4.01% 1.36% -9.62% -7.48% -59.43% -52.98% -50.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.48 5.85 5.71 7.49 7.44 7.02 7.19 -26.94%
EPS 1.16 0.41 -2.69 -2.09 -19.02 -18.01 -17.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.28 0.28 0.32 0.34 0.34 -10.01%
Adjusted Per Share Value based on latest NOSH - 1,992,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.59 2.05 2.01 2.58 2.62 2.47 2.63 -28.39%
EPS 0.41 0.14 -0.95 -0.72 -6.69 -6.33 -6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1053 0.0985 0.0966 0.1126 0.1195 0.1241 -11.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.13 0.14 0.17 0.17 0.12 0.19 -
P/RPS 2.68 2.22 2.45 2.27 2.28 1.71 2.64 1.00%
P/EPS 10.32 31.78 -5.20 -8.12 -0.89 -0.67 -1.11 -
EY 9.69 3.15 -19.25 -12.32 -111.87 -150.11 -90.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.50 0.61 0.53 0.35 0.56 -18.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 31/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.115 0.14 0.14 0.14 0.17 0.17 0.14 -
P/RPS 2.57 2.39 2.45 1.87 2.28 2.42 1.95 20.10%
P/EPS 9.89 34.23 -5.20 -6.69 -0.89 -0.94 -0.82 -
EY 10.11 2.92 -19.25 -14.96 -111.87 -105.96 -122.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.50 0.50 0.53 0.50 0.41 -1.62%

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