[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 735.48%
YoY- 139.02%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 77,984 68,440 81,045 66,309 68,786 56,024 51,856 31.22%
PBT 21,034 12,136 29,872 11,673 -358 -20,060 -24,235 -
Tax -70 -72 -10,979 -1,785 -1,198 492 2,098 -
NP 20,964 12,064 18,893 9,888 -1,556 -19,568 -22,137 -
-
NP to SH 20,964 12,064 18,893 9,888 -1,556 -19,568 -22,137 -
-
Tax Rate 0.33% 0.59% 36.75% 15.29% - - - -
Total Cost 57,020 56,376 62,152 56,421 70,342 75,592 73,993 -15.93%
-
Net Worth 860,711 853,201 850,313 833,561 825,474 821,430 834,215 2.10%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 860,711 853,201 850,313 833,561 825,474 821,430 834,215 2.10%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,825,526 -0.56%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.88% 17.63% 23.31% 14.91% -2.26% -34.93% -42.69% -
ROE 2.44% 1.41% 2.22% 1.19% -0.19% -2.38% -2.65% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.35 1.18 1.40 1.15 1.19 0.97 0.89 31.98%
EPS 0.36 0.20 0.33 0.17 -0.02 -0.32 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 0.1432 2.67%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.35 1.18 1.40 1.15 1.19 0.97 0.90 31.00%
EPS 0.36 0.20 0.33 0.17 -0.02 -0.32 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 0.1444 2.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.065 0.065 0.07 0.05 0.055 0.055 0.055 -
P/RPS 4.81 5.49 4.99 4.36 4.62 5.67 6.18 -15.37%
P/EPS 17.91 31.12 21.40 29.21 -204.19 -16.24 -14.47 -
EY 5.58 3.21 4.67 3.42 -0.49 -6.16 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.48 0.35 0.38 0.39 0.38 10.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 31/05/17 16/02/17 18/11/16 26/08/16 31/05/16 -
Price 0.07 0.07 0.07 0.06 0.045 0.055 0.045 -
P/RPS 5.19 5.91 4.99 5.23 3.78 5.67 5.06 1.70%
P/EPS 19.29 33.52 21.40 35.05 -167.06 -16.24 -11.84 -
EY 5.18 2.98 4.67 2.85 -0.60 -6.16 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.48 0.42 0.31 0.39 0.31 31.94%

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