[KBUNAI] QoQ Annualized Quarter Result on 30-Sep-2010

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- 27.25%
YoY- -72.82%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 201,556 125,288 127,148 131,954 144,192 139,677 131,545 33.01%
PBT 10,496 -372,739 -37,173 -59,724 -82,902 -43,009 -36,558 -
Tax -6,280 -3,632 -2,501 -3,072 -3,414 7,252 9,590 -
NP 4,216 -376,371 -39,674 -62,796 -86,316 -35,757 -26,968 -
-
NP to SH 4,216 -376,371 -39,674 -62,796 -86,316 -35,757 -26,968 -
-
Tax Rate 59.83% - - - - - - -
Total Cost 197,340 501,659 166,822 194,750 230,508 175,434 158,513 15.77%
-
Net Worth 716,719 690,200 728,718 750,469 749,692 769,245 788,813 -6.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 716,719 690,200 728,718 750,469 749,692 769,245 788,813 -6.20%
NOSH 2,107,999 2,030,000 2,024,217 2,028,294 2,026,197 2,024,329 2,022,599 2.80%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.09% -300.40% -31.20% -47.59% -59.86% -25.60% -20.50% -
ROE 0.59% -54.53% -5.44% -8.37% -11.51% -4.65% -3.42% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.56 6.17 6.28 6.51 7.12 6.90 6.50 29.42%
EPS 0.20 -18.54 -1.96 -3.10 -4.26 -1.76 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.36 0.37 0.37 0.38 0.39 -8.76%
Adjusted Per Share Value based on latest NOSH - 2,030,862
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.49 2.17 2.20 2.28 2.50 2.42 2.28 32.92%
EPS 0.07 -6.52 -0.69 -1.09 -1.49 -0.62 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1195 0.1262 0.1299 0.1298 0.1332 0.1366 -6.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.23 0.17 0.12 0.05 0.06 0.07 -
P/RPS 1.99 3.73 2.71 1.84 0.70 0.87 1.08 50.46%
P/EPS 95.00 -1.24 -8.67 -3.88 -1.17 -3.40 -5.25 -
EY 1.05 -80.61 -11.53 -25.80 -85.20 -29.44 -19.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.47 0.32 0.14 0.16 0.18 113.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 25/02/11 30/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.14 0.20 0.20 0.18 0.06 0.06 0.07 -
P/RPS 1.46 3.24 3.18 2.77 0.84 0.87 1.08 22.32%
P/EPS 70.00 -1.08 -10.20 -5.81 -1.41 -3.40 -5.25 -
EY 1.43 -92.70 -9.80 -17.20 -71.00 -29.44 -19.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 0.56 0.49 0.16 0.16 0.18 73.37%

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