[KBUNAI] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 29.59%
YoY- -188.83%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 81,045 52,094 50,661 157,364 95,599 149,158 125,288 -6.99%
PBT 29,872 -24,236 -43,498 -46,483 -10,001 -53,505 -372,739 -
Tax -10,979 860 2,240 -9,418 -9,352 11,765 -3,632 20.22%
NP 18,893 -23,376 -41,258 -55,901 -19,353 -41,740 -376,371 -
-
NP to SH 18,893 -23,376 -41,258 -55,886 -19,349 -41,726 -376,371 -
-
Tax Rate 36.75% - - - - - - -
Total Cost 62,152 75,470 91,919 213,265 114,952 190,898 501,659 -29.37%
-
Net Worth 850,313 896,378 858,400 899,414 547,562 557,963 548,247 7.58%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 850,313 896,378 858,400 899,414 547,562 557,963 548,247 7.58%
NOSH 5,776,587 5,776,587 5,776,587 5,776,588 2,028,009 1,992,727 2,030,544 19.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.31% -44.87% -81.44% -35.52% -20.24% -27.98% -300.40% -
ROE 2.22% -2.61% -4.81% -6.21% -3.53% -7.48% -68.65% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.40 0.83 0.88 2.72 4.71 7.49 6.17 -21.88%
EPS 0.33 -0.37 -0.71 -0.97 -0.95 -2.09 -18.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1431 0.1486 0.1557 0.27 0.28 0.27 -9.60%
Adjusted Per Share Value based on latest NOSH - 5,776,588
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.40 0.90 0.88 2.72 1.65 2.58 2.17 -7.03%
EPS 0.33 -0.40 -0.71 -0.97 -0.33 -0.72 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.1552 0.1486 0.1557 0.0948 0.0966 0.0949 7.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.07 0.055 0.06 0.09 0.11 0.17 0.23 -
P/RPS 4.99 6.61 6.84 3.30 2.33 2.27 3.73 4.96%
P/EPS 21.40 -14.74 -8.40 -9.30 -11.53 -8.12 -1.24 -
EY 4.67 -6.79 -11.90 -10.75 -8.67 -12.32 -80.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.40 0.58 0.41 0.61 0.85 -9.07%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.07 0.045 0.06 0.095 0.125 0.14 0.20 -
P/RPS 4.99 5.41 6.84 3.49 2.65 1.87 3.24 7.45%
P/EPS 21.40 -12.06 -8.40 -9.82 -13.10 -6.69 -1.08 -
EY 4.67 -8.29 -11.90 -10.18 -7.63 -14.96 -92.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.40 0.61 0.46 0.50 0.74 -6.95%

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