[KBUNAI] QoQ Annualized Quarter 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- 17.48%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 50,661 48,169 44,802 44,796 157,364 181,357 175,426 -56.34%
PBT -43,498 -42,398 -42,962 -46,092 -46,483 -33,464 -21,660 59.24%
Tax 2,240 4,437 7,306 -24 -9,418 -12,156 -11,786 -
NP -41,258 -37,961 -35,656 -46,116 -55,901 -45,620 -33,446 15.03%
-
NP to SH -41,258 -37,961 -35,656 -46,116 -55,886 -45,620 -33,444 15.04%
-
Tax Rate - - - - - - - -
Total Cost 91,919 86,130 80,458 90,912 213,265 226,977 208,872 -42.17%
-
Net Worth 858,400 871,109 882,084 887,861 899,414 479,910 533,268 37.39%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 858,400 871,109 882,084 887,861 899,414 479,910 533,268 37.39%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,588 3,001,315 2,039,268 100.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -81.44% -78.81% -79.59% -102.95% -35.52% -25.15% -19.07% -
ROE -4.81% -4.36% -4.04% -5.19% -6.21% -9.51% -6.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.88 0.83 0.78 0.78 2.72 6.04 8.60 -78.15%
EPS -0.71 -0.65 -0.62 -0.80 -1.51 -1.52 -1.64 -42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1508 0.1527 0.1537 0.1557 0.1599 0.2615 -31.41%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.88 0.83 0.78 0.78 2.72 3.14 3.04 -56.27%
EPS -0.71 -0.65 -0.62 -0.80 -0.97 -0.79 -0.58 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1508 0.1527 0.1537 0.1557 0.0831 0.0923 37.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.06 0.06 0.085 0.09 0.09 0.08 0.105 -
P/RPS 6.84 7.20 10.96 11.61 3.30 1.32 1.22 215.92%
P/EPS -8.40 -9.13 -13.77 -11.27 -9.30 -5.26 -6.40 19.89%
EY -11.90 -10.95 -7.26 -8.87 -10.75 -19.00 -15.62 -16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.56 0.59 0.58 0.50 0.40 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 10/02/15 25/11/14 26/08/14 28/05/14 21/02/14 27/11/13 -
Price 0.06 0.06 0.075 0.095 0.095 0.085 0.075 -
P/RPS 6.84 7.20 9.67 12.25 3.49 1.41 0.87 295.88%
P/EPS -8.40 -9.13 -12.15 -11.90 -9.82 -5.59 -4.57 50.10%
EY -11.90 -10.95 -8.23 -8.40 -10.18 -17.88 -21.87 -33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.49 0.62 0.61 0.53 0.29 23.93%

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