[KBUNAI] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -174.96%
YoY- 54.58%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 51,856 50,661 157,364 95,599 149,158 125,288 139,677 -15.21%
PBT -24,235 -43,498 -46,483 -10,001 -53,505 -372,739 -43,009 -9.10%
Tax 2,098 2,240 -9,418 -9,352 10,895 -3,632 7,252 -18.65%
NP -22,137 -41,258 -55,901 -19,353 -42,610 -376,371 -35,757 -7.67%
-
NP to SH -22,137 -41,258 -55,886 -19,349 -42,596 -376,371 -35,757 -7.67%
-
Tax Rate - - - - - - - -
Total Cost 73,993 91,919 213,265 114,952 191,768 501,659 175,434 -13.38%
-
Net Worth 834,215 858,400 899,414 545,541 567,683 690,200 769,245 1.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 834,215 858,400 899,414 545,541 567,683 690,200 769,245 1.35%
NOSH 5,825,526 5,776,587 5,776,588 2,022,021 2,027,439 2,030,000 2,024,329 19.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -42.69% -81.44% -35.52% -20.24% -28.57% -300.40% -25.60% -
ROE -2.65% -4.81% -6.21% -3.55% -7.50% -54.53% -4.65% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.89 0.88 2.72 4.73 7.36 6.17 6.90 -28.89%
EPS -0.38 -0.71 -1.51 -0.95 -2.10 -18.54 -1.76 -22.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1486 0.1557 0.2698 0.28 0.34 0.38 -14.99%
Adjusted Per Share Value based on latest NOSH - 2,028,009
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.90 0.88 2.72 1.65 2.58 2.17 2.42 -15.18%
EPS -0.38 -0.71 -0.97 -0.33 -0.74 -6.52 -0.62 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1486 0.1557 0.0944 0.0983 0.1195 0.1332 1.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.055 0.06 0.09 0.11 0.17 0.23 0.06 -
P/RPS 6.18 6.84 3.30 2.33 2.31 3.73 0.87 38.60%
P/EPS -14.47 -8.40 -9.30 -11.50 -8.09 -1.24 -3.40 27.27%
EY -6.91 -11.90 -10.75 -8.70 -12.36 -80.61 -29.44 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.58 0.41 0.61 0.68 0.16 15.49%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.045 0.06 0.095 0.125 0.14 0.20 0.06 -
P/RPS 5.06 6.84 3.49 2.64 1.90 3.24 0.87 34.06%
P/EPS -11.84 -8.40 -9.82 -13.06 -6.66 -1.08 -3.40 23.09%
EY -8.44 -11.90 -10.18 -7.66 -15.01 -92.70 -29.44 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.61 0.46 0.50 0.59 0.16 11.64%

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