[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -15.55%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 81,396 81,200 96,452 101,560 92,716 101,548 134,653 -28.48%
PBT -54,114 -66,588 -84,237 -70,750 -61,446 -61,068 -75,592 -19.95%
Tax 98 260 581 497 646 61,068 75,592 -98.80%
NP -54,016 -66,328 -83,656 -70,253 -60,800 0 0 -
-
NP to SH -54,016 -66,328 -83,656 -70,253 -60,800 -61,128 -76,146 -20.44%
-
Tax Rate - - - - - - - -
Total Cost 135,412 147,528 180,108 171,813 153,516 101,548 134,653 0.37%
-
Net Worth 995,031 1,015,138 913,655 1,057,906 1,094,400 1,100,304 613,091 38.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 995,031 1,015,138 913,655 1,057,906 1,094,400 1,100,304 613,091 38.06%
NOSH 2,030,676 2,030,277 2,030,345 2,034,434 2,026,666 2,037,600 1,226,183 39.93%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -66.36% -81.68% -86.73% -69.17% -65.58% 0.00% 0.00% -
ROE -5.43% -6.53% -9.16% -6.64% -5.56% -5.56% -12.42% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.01 4.00 4.75 4.99 4.57 4.98 10.98 -48.87%
EPS -2.66 -3.28 -4.12 -3.47 -3.00 -3.00 -6.21 -43.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.45 0.52 0.54 0.54 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 2,023,703
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.41 1.41 1.67 1.76 1.61 1.76 2.33 -28.43%
EPS -0.94 -1.15 -1.45 -1.22 -1.05 -1.06 -1.32 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1757 0.1582 0.1831 0.1895 0.1905 0.1061 38.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.15 0.17 0.12 0.15 0.19 0.27 0.29 -
P/RPS 3.74 4.25 2.53 3.00 4.15 5.42 2.64 26.11%
P/EPS -5.64 -5.20 -2.91 -4.34 -6.33 -9.00 -4.67 13.39%
EY -17.73 -19.22 -34.34 -23.02 -15.79 -11.11 -21.41 -11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.27 0.29 0.35 0.50 0.58 -34.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 27/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.14 0.17 0.14 0.14 0.17 0.20 0.29 -
P/RPS 3.49 4.25 2.95 2.80 3.72 4.01 2.64 20.43%
P/EPS -5.26 -5.20 -3.40 -4.05 -5.67 -6.67 -4.67 8.24%
EY -19.00 -19.22 -29.43 -24.67 -17.65 -15.00 -21.41 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.31 0.27 0.31 0.37 0.58 -36.97%

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