[KBUNAI] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 92.05%
YoY- 93.23%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 68,440 81,045 66,309 68,786 56,024 51,856 52,998 18.60%
PBT 12,136 29,872 11,673 -358 -20,060 -24,235 -24,522 -
Tax -72 -10,979 -1,785 -1,198 492 2,098 -817 -80.22%
NP 12,064 18,893 9,888 -1,556 -19,568 -22,137 -25,340 -
-
NP to SH 12,064 18,893 9,888 -1,556 -19,568 -22,137 -25,340 -
-
Tax Rate 0.59% 36.75% 15.29% - - - - -
Total Cost 56,376 62,152 56,421 70,342 75,592 73,993 78,338 -19.71%
-
Net Worth 853,201 850,313 833,561 825,474 821,430 834,215 839,338 1.09%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 853,201 850,313 833,561 825,474 821,430 834,215 839,338 1.09%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,825,526 5,776,587 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.63% 23.31% 14.91% -2.26% -34.93% -42.69% -47.81% -
ROE 1.41% 2.22% 1.19% -0.19% -2.38% -2.65% -3.02% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.18 1.40 1.15 1.19 0.97 0.89 0.92 18.06%
EPS 0.20 0.33 0.17 -0.02 -0.32 -0.38 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1472 0.1443 0.1429 0.1422 0.1432 0.1453 1.09%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.18 1.40 1.15 1.19 0.97 0.90 0.92 18.06%
EPS 0.20 0.33 0.17 -0.02 -0.32 -0.38 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1472 0.1443 0.1429 0.1422 0.1444 0.1453 1.09%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.065 0.07 0.05 0.055 0.055 0.055 0.045 -
P/RPS 5.49 4.99 4.36 4.62 5.67 6.18 4.90 7.88%
P/EPS 31.12 21.40 29.21 -204.19 -16.24 -14.47 -10.26 -
EY 3.21 4.67 3.42 -0.49 -6.16 -6.91 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.35 0.38 0.39 0.38 0.31 26.32%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 16/02/17 18/11/16 26/08/16 31/05/16 25/02/16 -
Price 0.07 0.07 0.06 0.045 0.055 0.045 0.055 -
P/RPS 5.91 4.99 5.23 3.78 5.67 5.06 5.99 -0.89%
P/EPS 33.52 21.40 35.05 -167.06 -16.24 -11.84 -12.54 -
EY 2.98 4.67 2.85 -0.60 -6.16 -8.44 -7.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.42 0.31 0.39 0.31 0.38 15.23%

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