[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -50.32%
YoY- 186.55%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 175,426 59,056 95,599 85,324 83,106 69,532 149,158 11.40%
PBT -21,660 -36,620 -10,001 34,946 69,352 -49,576 -53,505 -45.24%
Tax -11,786 -544 -9,352 -533 -84 1,596 10,895 -
NP -33,446 -37,164 -19,353 34,413 69,268 -47,980 -42,610 -14.89%
-
NP to SH -33,444 -37,164 -19,349 34,416 69,270 -47,976 -42,596 -14.88%
-
Tax Rate - - - 1.53% 0.12% - - -
Total Cost 208,872 96,220 114,952 50,910 13,838 117,512 191,768 5.85%
-
Net Worth 533,268 535,646 545,541 589,407 607,631 569,206 567,683 -4.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 533,268 535,646 545,541 589,407 607,631 569,206 567,683 -4.07%
NOSH 2,039,268 2,019,782 2,022,021 2,032,441 2,025,438 2,032,881 2,027,439 0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -19.07% -62.93% -20.24% 40.33% 83.35% -69.00% -28.57% -
ROE -6.27% -6.94% -3.55% 5.84% 11.40% -8.43% -7.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.60 2.92 4.73 4.20 4.10 3.42 7.36 10.92%
EPS -1.64 -1.84 -0.95 1.69 3.42 -2.36 -2.10 -15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.2652 0.2698 0.29 0.30 0.28 0.28 -4.45%
Adjusted Per Share Value based on latest NOSH - 2,051,860
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.04 1.02 1.65 1.48 1.44 1.20 2.58 11.54%
EPS -0.58 -0.64 -0.33 0.60 1.20 -0.83 -0.74 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0927 0.0944 0.102 0.1052 0.0985 0.0983 -4.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.105 0.125 0.11 0.12 0.13 0.14 0.17 -
P/RPS 1.22 4.28 2.33 2.86 3.17 4.09 2.31 -34.63%
P/EPS -6.40 -6.79 -11.50 7.09 3.80 -5.93 -8.09 -14.45%
EY -15.62 -14.72 -8.70 14.11 26.31 -16.86 -12.36 16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.41 0.41 0.43 0.50 0.61 -24.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 31/05/13 21/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.075 0.105 0.125 0.115 0.14 0.14 0.14 -
P/RPS 0.87 3.59 2.64 2.74 3.41 4.09 1.90 -40.56%
P/EPS -4.57 -5.71 -13.06 6.79 4.09 -5.93 -6.66 -22.18%
EY -21.87 -17.52 -7.66 14.72 24.43 -16.86 -15.01 28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.46 0.40 0.47 0.50 0.50 -30.42%

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