[KBUNAI] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 79.43%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
Revenue 14,006 12,925 11,199 14,764 17,383 50,389 22,298 -6.42%
PBT -5,015 -4,386 -11,523 -9,155 -12,394 2,624 -14,279 -13.87%
Tax 123 -224 -6 -136 399 -1,570 -330 -
NP -4,892 -4,610 -11,529 -9,291 -11,995 1,054 -14,609 -14.45%
-
NP to SH -4,892 -4,610 -11,529 -9,291 -11,994 1,054 -14,609 -14.45%
-
Tax Rate - - - - - 59.83% - -
Total Cost 18,898 17,535 22,728 24,055 29,378 49,335 36,907 -9.11%
-
Net Worth 821,430 853,779 887,861 535,646 569,206 716,719 791,320 0.53%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
Net Worth 821,430 853,779 887,861 535,646 569,206 716,719 791,320 0.53%
NOSH 5,776,587 5,776,587 5,776,587 2,019,782 2,032,881 2,107,999 2,029,027 16.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
NP Margin -34.93% -35.67% -102.95% -62.93% -69.00% 2.09% -65.52% -
ROE -0.60% -0.54% -1.30% -1.73% -2.11% 0.15% -1.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
RPS 0.24 0.22 0.19 0.73 0.86 2.39 1.10 -19.53%
EPS -0.08 -0.08 -0.20 -0.46 -0.59 0.05 -0.72 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1478 0.1537 0.2652 0.28 0.34 0.39 -13.41%
Adjusted Per Share Value based on latest NOSH - 2,019,782
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
RPS 0.24 0.22 0.19 0.26 0.30 0.87 0.39 -6.69%
EPS -0.08 -0.08 -0.20 -0.16 -0.21 0.02 -0.25 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1478 0.1537 0.0927 0.0985 0.1241 0.137 0.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/09 -
Price 0.055 0.06 0.09 0.125 0.14 0.19 0.09 -
P/RPS 22.68 26.82 46.42 17.10 16.37 7.95 8.19 15.64%
P/EPS -64.95 -75.18 -45.09 -27.17 -23.73 380.00 -12.50 26.51%
EY -1.54 -1.33 -2.22 -3.68 -4.21 0.26 -8.00 -20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.59 0.47 0.50 0.56 0.23 7.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/09 CAGR
Date 26/08/16 25/08/15 26/08/14 30/08/13 30/08/12 24/08/11 27/08/09 -
Price 0.055 0.05 0.095 0.105 0.14 0.14 0.08 -
P/RPS 22.68 22.35 49.00 14.36 16.37 5.86 7.28 17.61%
P/EPS -64.95 -62.65 -47.60 -22.83 -23.73 280.00 -11.11 28.66%
EY -1.54 -1.60 -2.10 -4.38 -4.21 0.36 -9.00 -22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.62 0.40 0.50 0.41 0.21 9.23%

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