[KBUNAI] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 488.77%
YoY- 383.67%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
Revenue 14,717 11,202 72,949 24,170 21,731 38,148 67,151 -19.48%
PBT -6,582 -9,958 -1,675 47,070 -13,951 -3,127 7,453 -
Tax -307 3,659 -5,757 -441 -2,488 -432 -1,635 -21.24%
NP -6,889 -6,299 -7,432 46,629 -16,439 -3,559 5,818 -
-
NP to SH -6,889 -6,299 -7,431 46,629 -16,438 -3,559 5,818 -
-
Tax Rate - - - 0.94% - - 21.94% -
Total Cost 21,606 17,501 80,381 -22,459 38,170 41,707 61,333 -13.84%
-
Net Worth 846,847 882,084 525,190 608,204 690,032 771,116 842,606 0.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
Net Worth 846,847 882,084 525,190 608,204 690,032 771,116 842,606 0.07%
NOSH 5,776,587 5,776,587 2,008,378 2,027,347 2,029,506 1,977,222 2,006,206 16.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
NP Margin -46.81% -56.23% -10.19% 192.92% -75.65% -9.33% 8.66% -
ROE -0.81% -0.71% -1.41% 7.67% -2.38% -0.46% 0.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
RPS 0.25 0.19 3.63 1.19 1.07 1.93 3.35 -30.96%
EPS -0.12 -0.11 -0.37 2.30 -0.81 -0.18 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.1527 0.2615 0.30 0.34 0.39 0.42 -13.95%
Adjusted Per Share Value based on latest NOSH - 2,027,347
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
RPS 0.25 0.19 1.26 0.42 0.38 0.66 1.16 -19.68%
EPS -0.12 -0.11 -0.13 0.81 -0.28 -0.06 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.1527 0.0909 0.1053 0.1195 0.1335 0.1459 0.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/09 30/09/08 -
Price 0.05 0.085 0.105 0.13 0.12 0.06 0.08 -
P/RPS 19.63 43.83 2.89 10.90 11.21 3.11 2.39 35.08%
P/EPS -41.93 -77.95 -28.38 5.65 -14.82 -33.33 27.59 -
EY -2.39 -1.28 -3.52 17.69 -6.75 -3.00 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.40 0.43 0.35 0.15 0.19 8.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 30/09/08 CAGR
Date 27/11/15 25/11/14 27/11/13 29/11/12 23/11/11 24/11/09 21/11/08 -
Price 0.06 0.075 0.075 0.14 0.17 0.07 0.06 -
P/RPS 23.55 38.68 2.06 11.74 15.88 3.63 1.79 44.48%
P/EPS -50.31 -68.78 -20.27 6.09 -20.99 -38.89 20.69 -
EY -1.99 -1.45 -4.93 16.43 -4.76 -2.57 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.29 0.47 0.50 0.18 0.14 16.58%

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