[KBUNAI] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -829.79%
YoY- 51.0%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,532 149,158 121,233 144,240 201,556 125,288 127,148 -33.15%
PBT -49,576 -53,505 -40,211 -22,654 10,496 -372,739 -37,173 21.18%
Tax 1,596 10,895 435 -8,116 -6,280 -3,632 -2,501 -
NP -47,980 -42,610 -39,776 -30,770 4,216 -376,371 -39,674 13.52%
-
NP to SH -47,976 -42,596 -39,765 -30,768 4,216 -376,371 -39,674 13.51%
-
Tax Rate - - - - 59.83% - - -
Total Cost 117,512 191,768 161,009 175,010 197,340 501,659 166,822 -20.84%
-
Net Worth 569,206 567,683 649,224 688,276 716,719 690,200 728,718 -15.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 569,206 567,683 649,224 688,276 716,719 690,200 728,718 -15.19%
NOSH 2,032,881 2,027,439 2,031,749 2,024,342 2,107,999 2,030,000 2,024,217 0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -69.00% -28.57% -32.81% -21.33% 2.09% -300.40% -31.20% -
ROE -8.43% -7.50% -6.13% -4.47% 0.59% -54.53% -5.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.42 7.36 5.98 7.13 9.56 6.17 6.28 -33.33%
EPS -2.36 -2.10 -1.96 -1.52 0.20 -18.54 -1.96 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.32 0.34 0.34 0.34 0.36 -15.43%
Adjusted Per Share Value based on latest NOSH - 2,029,506
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.20 2.58 2.10 2.50 3.49 2.17 2.20 -33.26%
EPS -0.83 -0.74 -0.69 -0.53 0.07 -6.52 -0.69 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0983 0.1124 0.1191 0.1241 0.1195 0.1262 -15.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.17 0.12 0.19 0.23 0.17 -
P/RPS 4.09 2.31 2.84 1.68 1.99 3.73 2.71 31.60%
P/EPS -5.93 -8.09 -8.67 -7.90 95.00 -1.24 -8.67 -22.38%
EY -16.86 -12.36 -11.53 -12.67 1.05 -80.61 -11.53 28.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.53 0.35 0.56 0.68 0.47 4.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 23/11/11 24/08/11 31/05/11 25/02/11 -
Price 0.14 0.14 0.17 0.17 0.14 0.20 0.20 -
P/RPS 4.09 1.90 2.84 2.39 1.46 3.24 3.18 18.28%
P/EPS -5.93 -6.66 -8.67 -11.18 70.00 -1.08 -10.20 -30.36%
EY -16.86 -15.01 -11.53 -8.94 1.43 -92.70 -9.80 43.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.53 0.50 0.41 0.59 0.56 -7.28%

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