[KBUNAI] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 59.43%
YoY- 238.01%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 67,824 54,592 78,940 77,730 77,984 68,440 81,045 -11.18%
PBT 9,356 2,756 31,554 32,684 21,034 12,136 29,872 -53.84%
Tax 522 1,152 13,370 738 -70 -72 -10,979 -
NP 9,878 3,908 44,924 33,422 20,964 12,064 18,893 -35.07%
-
NP to SH 9,878 3,908 44,924 33,422 20,964 12,064 18,893 -35.07%
-
Tax Rate -5.58% -41.80% -42.37% -2.26% 0.33% 0.59% 36.75% -
Total Cost 57,946 50,684 34,016 44,308 57,020 56,376 62,152 -4.55%
-
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.56% 7.16% 56.91% 43.00% 26.88% 17.63% 23.31% -
ROE 1.13% 0.45% 5.14% 3.82% 2.44% 1.41% 2.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.17 0.95 1.37 1.35 1.35 1.18 1.40 -11.26%
EPS 0.18 0.08 0.78 0.57 0.36 0.20 0.33 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.17 0.95 1.37 1.35 1.35 1.18 1.40 -11.26%
EPS 0.18 0.08 0.78 0.57 0.36 0.20 0.33 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.085 0.08 0.06 0.065 0.065 0.07 -
P/RPS 7.24 8.99 5.85 4.46 4.81 5.49 4.99 28.13%
P/EPS 49.71 125.64 10.29 10.37 17.91 31.12 21.40 75.30%
EY 2.01 0.80 9.72 9.64 5.58 3.21 4.67 -42.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.53 0.40 0.44 0.44 0.48 10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 26/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.08 0.085 0.08 0.07 0.07 0.07 0.07 -
P/RPS 6.81 8.99 5.85 5.20 5.19 5.91 4.99 23.01%
P/EPS 46.78 125.64 10.29 12.10 19.29 33.52 21.40 68.35%
EY 2.14 0.80 9.72 8.27 5.18 2.98 4.67 -40.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.53 0.46 0.47 0.47 0.48 6.82%

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