[KBUNAI] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 29.59%
YoY- -188.83%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,473 92,052 153,799 157,364 167,624 141,759 92,980 -27.37%
PBT -53,184 -57,134 -48,851 -46,483 -61,309 -55,507 -6,762 294.00%
Tax 3,027 128 -9,288 -9,418 -18,069 -15,203 -9,887 -
NP -50,157 -57,006 -58,139 -55,901 -79,378 -70,710 -16,649 108.17%
-
NP to SH -50,142 -56,992 -58,124 -55,886 -79,376 -70,706 -16,646 108.15%
-
Tax Rate - - - - - - - -
Total Cost 107,630 149,058 211,938 213,265 247,002 212,469 109,629 -1.21%
-
Net Worth 871,109 882,084 887,861 899,414 799,180 525,190 535,646 38.16%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 871,109 882,084 887,861 899,414 799,180 525,190 535,646 38.16%
NOSH 5,776,587 5,776,587 5,776,587 5,776,588 4,998,000 2,008,378 2,019,782 101.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -87.27% -61.93% -37.80% -35.52% -47.35% -49.88% -17.91% -
ROE -5.76% -6.46% -6.55% -6.21% -9.93% -13.46% -3.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.99 1.59 2.66 2.72 3.35 7.06 4.60 -63.98%
EPS -0.87 -0.99 -1.01 -0.97 -1.59 -3.52 -0.82 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1527 0.1537 0.1557 0.1599 0.2615 0.2652 -31.29%
Adjusted Per Share Value based on latest NOSH - 5,776,588
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.99 1.59 2.66 2.72 2.90 2.45 1.61 -27.62%
EPS -0.87 -0.99 -1.01 -0.97 -1.37 -1.22 -0.29 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1527 0.1537 0.1557 0.1383 0.0909 0.0927 38.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.06 0.085 0.09 0.09 0.08 0.105 0.125 -
P/RPS 6.03 5.33 3.38 3.30 2.39 1.49 2.72 69.77%
P/EPS -6.91 -8.62 -8.94 -9.30 -5.04 -2.98 -15.17 -40.71%
EY -14.47 -11.61 -11.18 -10.75 -19.85 -33.53 -6.59 68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.56 0.59 0.58 0.50 0.40 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 25/11/14 26/08/14 28/05/14 21/02/14 27/11/13 30/08/13 -
Price 0.06 0.075 0.095 0.095 0.085 0.075 0.105 -
P/RPS 6.03 4.71 3.57 3.49 2.53 1.06 2.28 90.90%
P/EPS -6.91 -7.60 -9.44 -9.82 -5.35 -2.13 -12.74 -33.41%
EY -14.47 -13.15 -10.59 -10.18 -18.68 -46.94 -7.85 50.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.62 0.61 0.53 0.29 0.40 0.00%

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