[KBUNAI] YoY Quarter Result on 30-Sep-2018 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 305.53%
YoY- -46.93%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 20,264 21,882 20,387 14,717 11,202 72,949 24,170 -2.89%
PBT 3,989 7,483 4,836 -6,582 -9,958 -1,675 47,070 -33.71%
Tax -27 -17 -722 -307 3,659 -5,757 -441 -37.20%
NP 3,962 7,466 4,114 -6,889 -6,299 -7,432 46,629 -33.68%
-
NP to SH 3,962 7,466 4,114 -6,889 -6,299 -7,431 46,629 -33.68%
-
Tax Rate 0.68% 0.23% 14.93% - - - 0.94% -
Total Cost 16,302 14,416 16,273 21,606 17,501 80,381 -22,459 -
-
Net Worth 878,041 860,711 825,474 846,847 882,084 525,190 608,204 6.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 878,041 860,711 825,474 846,847 882,084 525,190 608,204 6.30%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 2,008,378 2,027,347 19.05%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.55% 34.12% 20.18% -46.81% -56.23% -10.19% 192.92% -
ROE 0.45% 0.87% 0.50% -0.81% -0.71% -1.41% 7.67% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.35 0.38 0.35 0.25 0.19 3.63 1.19 -18.44%
EPS 0.07 0.13 0.07 -0.12 -0.11 -0.37 2.30 -44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1429 0.1466 0.1527 0.2615 0.30 -10.70%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.35 0.38 0.35 0.25 0.19 1.26 0.42 -2.99%
EPS 0.07 0.13 0.07 -0.12 -0.11 -0.13 0.81 -33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1429 0.1466 0.1527 0.0909 0.1053 6.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.085 0.065 0.055 0.05 0.085 0.105 0.13 -
P/RPS 24.23 17.16 15.58 19.63 43.83 2.89 10.90 14.23%
P/EPS 123.93 50.29 77.23 -41.93 -77.95 -28.38 5.65 67.27%
EY 0.81 1.99 1.29 -2.39 -1.28 -3.52 17.69 -40.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.38 0.34 0.56 0.40 0.43 4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 18/11/16 27/11/15 25/11/14 27/11/13 29/11/12 -
Price 0.08 0.07 0.045 0.06 0.075 0.075 0.14 -
P/RPS 22.81 18.48 12.75 23.55 38.68 2.06 11.74 11.70%
P/EPS 116.64 54.16 63.19 -50.31 -68.78 -20.27 6.09 63.53%
EY 0.86 1.85 1.58 -1.99 -1.45 -4.93 16.43 -38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.31 0.41 0.49 0.29 0.47 2.02%

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