[KBUNAI] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -4.0%
YoY- -249.18%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,155 53,175 52,387 153,799 92,980 116,152 151,645 -9.34%
PBT 37,808 -24,865 -36,361 -48,851 -6,762 -68,523 -356,298 -
Tax -10,895 1,207 2,022 -9,288 -9,887 13,734 -4,633 15.30%
NP 26,913 -23,658 -34,339 -58,139 -16,649 -54,789 -360,931 -
-
NP to SH 26,913 -23,658 -34,339 -58,124 -16,646 -54,774 -360,931 -
-
Tax Rate 28.82% - - - - - - -
Total Cost 57,242 76,833 86,726 211,938 109,629 170,941 512,576 -30.58%
-
Net Worth 853,201 869,552 853,779 887,861 535,646 569,206 716,719 2.94%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 853,201 869,552 853,779 887,861 535,646 569,206 716,719 2.94%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 2,019,782 2,032,881 2,107,999 18.27%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 31.98% -44.49% -65.55% -37.80% -17.91% -47.17% -238.01% -
ROE 3.15% -2.72% -4.02% -6.55% -3.11% -9.62% -50.36% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.46 0.87 0.91 2.66 4.60 5.71 7.19 -23.31%
EPS 0.47 -0.39 -0.59 -1.01 -0.82 -2.69 -17.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1422 0.1478 0.1537 0.2652 0.28 0.34 -12.96%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.46 0.92 0.91 2.66 1.61 2.01 2.63 -9.33%
EPS 0.47 -0.41 -0.59 -1.01 -0.29 -0.95 -6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1505 0.1478 0.1537 0.0927 0.0985 0.1241 2.94%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.065 0.055 0.06 0.09 0.125 0.14 0.19 -
P/RPS 4.46 6.32 6.62 3.38 2.72 2.45 2.64 9.12%
P/EPS 13.95 -14.22 -10.09 -8.94 -15.17 -5.20 -1.11 -
EY 7.17 -7.03 -9.91 -11.18 -6.59 -19.25 -90.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.41 0.59 0.47 0.50 0.56 -3.93%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 25/08/15 26/08/14 30/08/13 30/08/12 24/08/11 -
Price 0.07 0.055 0.05 0.095 0.105 0.14 0.14 -
P/RPS 4.80 6.32 5.51 3.57 2.28 2.45 1.95 16.18%
P/EPS 15.02 -14.22 -8.41 -9.44 -12.74 -5.20 -0.82 -
EY 6.66 -7.03 -11.89 -10.59 -7.85 -19.25 -122.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.34 0.62 0.40 0.50 0.41 2.30%

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