[KBUNAI] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -6.95%
YoY- -37.33%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 101,548 134,653 143,512 158,554 180,496 235,314 199,280 -36.28%
PBT -61,068 -75,592 -75,806 -70,048 -65,792 7,114 -32,818 51.45%
Tax 61,068 75,592 75,806 70,048 65,792 -7,114 32,818 51.45%
NP 0 0 0 0 0 0 0 -
-
NP to SH -61,128 -76,146 -75,978 -70,310 -65,744 -20,466 -40,614 31.43%
-
Tax Rate - - - - - 100.00% - -
Total Cost 101,548 134,653 143,512 158,554 180,496 235,314 199,280 -36.28%
-
Net Worth 1,100,304 613,091 660,242 670,586 689,906 821,564 822,446 21.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,100,304 613,091 660,242 670,586 689,906 821,564 822,446 21.47%
NOSH 2,037,600 1,226,183 1,015,757 1,016,040 1,014,567 1,014,277 1,015,366 59.30%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -5.56% -12.42% -11.51% -10.48% -9.53% -2.49% -4.94% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.98 10.98 14.13 15.61 17.79 23.20 19.63 -60.02%
EPS -3.00 -6.21 -7.48 -6.92 -6.48 -2.02 -4.00 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.65 0.66 0.68 0.81 0.81 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,017,336
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.76 2.33 2.48 2.74 3.12 4.07 3.45 -36.23%
EPS -1.06 -1.32 -1.32 -1.22 -1.14 -0.35 -0.70 31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1061 0.1143 0.1161 0.1194 0.1422 0.1424 21.47%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.27 0.29 0.28 0.31 0.49 0.30 0.37 -
P/RPS 5.42 2.64 1.98 1.99 2.75 1.29 1.89 102.23%
P/EPS -9.00 -4.67 -3.74 -4.48 -7.56 -14.87 -9.25 -1.81%
EY -11.11 -21.41 -26.71 -22.32 -13.22 -6.73 -10.81 1.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.43 0.47 0.72 0.37 0.46 5.73%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 27/02/02 29/11/01 30/08/01 11/07/01 28/02/01 -
Price 0.20 0.29 0.30 0.33 0.42 0.48 0.40 -
P/RPS 4.01 2.64 2.12 2.11 2.36 2.07 2.04 57.11%
P/EPS -6.67 -4.67 -4.01 -4.77 -6.48 -23.79 -10.00 -23.71%
EY -15.00 -21.41 -24.93 -20.97 -15.43 -4.20 -10.00 31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.46 0.50 0.62 0.59 0.49 -17.12%

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