[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 479.58%
YoY- 835.31%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 143,190 120,724 143,623 119,292 125,340 117,700 196,269 -18.94%
PBT -25,460 -36,164 49,201 75,689 -19,462 -27,908 -3,912 248.18%
Tax 0 0 5,448 -1 -478 -784 -8,946 -
NP -25,460 -36,164 54,649 75,688 -19,940 -28,692 -12,858 57.61%
-
NP to SH -25,460 -36,164 54,649 75,688 -19,940 -28,692 -12,846 57.71%
-
Tax Rate - - -11.07% 0.00% - - - -
Total Cost 168,650 156,888 88,974 43,604 145,280 146,392 209,127 -13.34%
-
Net Worth 848,666 863,917 874,311 871,763 813,877 819,771 806,137 3.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 848,666 863,917 874,311 871,763 813,877 819,771 806,137 3.48%
NOSH 2,020,634 2,009,111 2,033,282 2,027,357 2,034,693 2,049,428 2,015,344 0.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -17.78% -29.96% 38.05% 63.45% -15.91% -24.38% -6.55% -
ROE -3.00% -4.19% 6.25% 8.68% -2.45% -3.50% -1.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.09 6.01 7.06 5.88 6.16 5.74 9.74 -19.06%
EPS -1.26 -1.80 2.69 3.73 -0.98 -1.40 -0.63 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.43 0.43 0.43 0.40 0.40 0.40 3.30%
Adjusted Per Share Value based on latest NOSH - 2,028,449
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.48 2.09 2.49 2.07 2.17 2.04 3.40 -18.95%
EPS -0.44 -0.63 0.95 1.31 -0.35 -0.50 -0.22 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1496 0.1514 0.1509 0.1409 0.1419 0.1396 3.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.16 0.21 0.14 0.11 0.11 0.04 -
P/RPS 1.98 2.66 2.97 2.38 1.79 1.92 0.41 185.43%
P/EPS -11.11 -8.89 7.81 3.75 -11.22 -7.86 -6.28 46.22%
EY -9.00 -11.25 12.80 26.67 -8.91 -12.73 -15.94 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.49 0.33 0.28 0.28 0.10 121.49%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 21/08/07 25/05/07 26/02/07 30/11/06 01/09/06 30/05/06 -
Price 0.14 0.12 0.13 0.24 0.15 0.11 0.11 -
P/RPS 1.98 2.00 1.84 4.08 2.44 1.92 1.13 45.29%
P/EPS -11.11 -6.67 4.84 6.43 -15.31 -7.86 -17.26 -25.42%
EY -9.00 -15.00 20.67 15.56 -6.53 -12.73 -5.79 34.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.30 0.56 0.38 0.28 0.28 11.56%

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