[KBUNAI] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -6.47%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 77,730 66,309 52,998 48,169 181,357 85,324 121,233 -7.13%
PBT 32,684 11,673 -24,522 -42,398 -33,464 34,946 -40,211 -
Tax 738 -1,785 -817 4,437 -12,156 -533 435 9.20%
NP 33,422 9,888 -25,340 -37,961 -45,620 34,413 -39,776 -
-
NP to SH 33,422 9,888 -25,340 -37,961 -45,620 34,416 -39,765 -
-
Tax Rate -2.26% 15.29% - - - 1.53% - -
Total Cost 44,308 56,421 78,338 86,130 226,977 50,910 161,009 -19.33%
-
Net Worth 875,153 833,561 839,338 871,109 479,910 589,407 649,224 5.09%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 875,153 833,561 839,338 871,109 479,910 589,407 649,224 5.09%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 3,001,315 2,032,441 2,031,749 19.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 43.00% 14.91% -47.81% -78.81% -25.15% 40.33% -32.81% -
ROE 3.82% 1.19% -3.02% -4.36% -9.51% 5.84% -6.13% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.35 1.15 0.92 0.83 6.04 4.20 5.98 -21.95%
EPS 0.57 0.17 -0.44 -0.65 -1.52 1.69 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1443 0.1453 0.1508 0.1599 0.29 0.32 -11.70%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.35 1.15 0.92 0.83 3.14 1.48 2.10 -7.09%
EPS 0.57 0.17 -0.44 -0.65 -0.79 0.60 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1443 0.1453 0.1508 0.0831 0.102 0.1124 5.09%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.06 0.05 0.045 0.06 0.08 0.12 0.17 -
P/RPS 4.46 4.36 4.90 7.20 1.32 2.86 2.84 7.80%
P/EPS 10.37 29.21 -10.26 -9.13 -5.26 7.09 -8.67 -
EY 9.64 3.42 -9.75 -10.95 -19.00 14.11 -11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.31 0.40 0.50 0.41 0.53 -4.57%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 16/02/17 25/02/16 10/02/15 21/02/14 21/02/13 29/02/12 -
Price 0.07 0.06 0.055 0.06 0.085 0.115 0.17 -
P/RPS 5.20 5.23 5.99 7.20 1.41 2.74 2.84 10.59%
P/EPS 12.10 35.05 -12.54 -9.13 -5.59 6.79 -8.67 -
EY 8.27 2.85 -7.98 -10.95 -17.88 14.72 -11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.38 0.40 0.53 0.40 0.53 -2.33%

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