[KBUNAI] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 101.12%
YoY- 104.88%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
Revenue 44,796 59,056 69,532 201,556 89,192 177,924 120,724 -13.19%
PBT -46,092 -36,620 -49,576 10,496 -57,116 -8,160 -36,164 3.52%
Tax -24 -544 1,596 -6,280 -1,320 -1,876 0 -
NP -46,116 -37,164 -47,980 4,216 -58,436 -10,036 -36,164 3.53%
-
NP to SH -46,116 -37,164 -47,976 4,216 -58,436 -10,036 -36,164 3.53%
-
Tax Rate - - - 59.83% - - - -
Total Cost 90,912 96,220 117,512 197,340 147,628 187,960 156,888 -7.49%
-
Net Worth 887,861 535,646 569,206 716,719 791,320 857,241 863,917 0.39%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 887,861 535,646 569,206 716,719 791,320 857,241 863,917 0.39%
NOSH 5,776,587 2,019,782 2,032,881 2,107,999 2,029,027 2,090,833 2,009,111 16.27%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -102.95% -62.93% -69.00% 2.09% -65.52% -5.64% -29.96% -
ROE -5.19% -6.94% -8.43% 0.59% -7.38% -1.17% -4.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.78 2.92 3.42 9.56 4.40 8.51 6.01 -25.28%
EPS -0.80 -1.84 -2.36 0.20 -2.88 -0.48 -1.80 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.2652 0.28 0.34 0.39 0.41 0.43 -13.65%
Adjusted Per Share Value based on latest NOSH - 2,107,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.78 1.02 1.20 3.49 1.54 3.08 2.09 -13.12%
EPS -0.80 -0.64 -0.83 0.07 -1.01 -0.17 -0.63 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.0927 0.0985 0.1241 0.137 0.1484 0.1496 0.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/09 30/06/08 29/06/07 -
Price 0.09 0.125 0.14 0.19 0.09 0.08 0.16 -
P/RPS 11.61 4.28 4.09 1.99 2.05 0.94 2.66 23.40%
P/EPS -11.27 -6.79 -5.93 95.00 -3.13 -16.67 -8.89 3.44%
EY -8.87 -14.72 -16.86 1.05 -32.00 -6.00 -11.25 -3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.50 0.56 0.23 0.20 0.37 6.88%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/14 30/08/13 30/08/12 24/08/11 27/08/09 25/08/08 21/08/07 -
Price 0.095 0.105 0.14 0.14 0.08 0.07 0.12 -
P/RPS 12.25 3.59 4.09 1.46 1.82 0.82 2.00 29.52%
P/EPS -11.90 -5.71 -5.93 70.00 -2.78 -14.58 -6.67 8.61%
EY -8.40 -17.52 -16.86 1.43 -36.00 -6.86 -15.00 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.40 0.50 0.41 0.21 0.17 0.28 12.01%

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