[KBUNAI] YoY 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- -411.86%
YoY- -2202.96%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 12,107 14,534 21,346 31,606 27,925 29,927 41,018 -18.38%
PBT -5,843 -11,699 -21,385 -36,211 -13,294 -344,859 -15,590 -15.07%
Tax 2,711 -1,088 -301 -8,952 11,330 -1,756 59 89.14%
NP -3,132 -12,787 -21,686 -45,163 -1,964 -346,615 -15,531 -23.40%
-
NP to SH -3,132 -12,787 -21,671 -45,161 -1,961 -346,615 -15,531 -23.40%
-
Tax Rate - - - - - - - -
Total Cost 15,239 27,321 43,032 76,769 29,889 376,542 56,549 -19.61%
-
Net Worth 897,004 858,400 899,414 547,562 557,963 548,247 770,271 2.56%
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 897,004 858,400 899,414 547,562 557,963 548,247 770,271 2.56%
NOSH 6,263,999 5,776,587 5,776,588 2,028,009 1,992,727 2,030,544 2,027,031 20.66%
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 -25.87% -87.98% -101.59% -142.89% -7.03% -1,158.20% -37.86% -
ROE -0.35% -1.49% -2.41% -8.25% -0.35% -63.22% -2.02% -
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 0.19 0.25 0.37 1.56 1.40 1.47 2.02 -32.53%
EPS -0.05 -0.22 -0.38 -2.22 -0.10 -17.07 -0.77 -36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1432 0.1486 0.1557 0.27 0.28 0.27 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 0.21 0.25 0.37 0.55 0.48 0.52 0.71 -18.35%
EPS -0.05 -0.22 -0.38 -0.78 -0.03 -6.00 -0.27 -24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1486 0.1557 0.0948 0.0966 0.0949 0.1333 2.57%
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 28.46 23.85 24.36 7.06 12.13 15.61 2.97 45.69%
P/EPS -110.00 -27.11 -23.99 -4.94 -172.75 -1.35 -7.83 55.27%
EY -0.91 -3.69 -4.17 -20.24 -0.58 -74.22 -12.77 -35.58%
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 0.85 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 23.28 23.85 25.71 8.02 9.99 13.57 2.97 40.89%
P/EPS -90.00 -27.11 -25.32 -5.61 -142.27 -1.17 -7.83 50.17%
EY -1.11 -3.69 -3.95 -17.81 -0.70 -85.35 -12.77 -33.41%
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 0.74 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