[KBUNAI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -664.25%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 131,545 120,892 89,192 198,390 225,824 223,264 177,924 -18.19%
PBT -36,558 -34,812 -57,116 -35,952 10,129 10,826 -8,160 171.02%
Tax 9,590 -1,524 -1,320 555 -3,856 -4,208 -1,876 -
NP -26,968 -36,336 -58,436 -35,397 6,273 6,618 -10,036 92.93%
-
NP to SH -26,968 -36,336 -58,436 -35,397 6,273 6,618 -10,036 92.93%
-
Tax Rate - - - - 38.07% 38.87% - -
Total Cost 158,513 157,228 147,628 233,787 219,550 216,646 187,960 -10.71%
-
Net Worth 788,813 796,125 791,320 810,711 859,173 868,612 857,241 -5.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 788,813 796,125 791,320 810,711 859,173 868,612 857,241 -5.38%
NOSH 2,022,599 2,041,348 2,029,027 2,026,777 2,045,652 2,068,125 2,090,833 -2.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -20.50% -30.06% -65.52% -17.84% 2.78% 2.96% -5.64% -
ROE -3.42% -4.56% -7.38% -4.37% 0.73% 0.76% -1.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.50 5.92 4.40 9.79 11.04 10.80 8.51 -16.40%
EPS -1.33 -1.78 -2.88 -1.74 0.31 0.32 -0.48 96.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.40 0.42 0.42 0.41 -3.27%
Adjusted Per Share Value based on latest NOSH - 2,028,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.28 2.09 1.54 3.43 3.91 3.86 3.08 -18.12%
EPS -0.47 -0.63 -1.01 -0.61 0.11 0.11 -0.17 96.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1378 0.137 0.1403 0.1487 0.1504 0.1484 -5.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.06 0.09 0.05 0.05 0.08 0.08 -
P/RPS 1.08 1.01 2.05 0.51 0.45 0.74 0.94 9.66%
P/EPS -5.25 -3.37 -3.13 -2.86 16.30 25.00 -16.67 -53.61%
EY -19.05 -29.67 -32.00 -34.93 6.13 4.00 -6.00 115.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.23 0.13 0.12 0.19 0.20 -6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 29/05/09 24/02/09 21/11/08 25/08/08 -
Price 0.07 0.07 0.08 0.09 0.05 0.06 0.07 -
P/RPS 1.08 1.18 1.82 0.92 0.45 0.56 0.82 20.09%
P/EPS -5.25 -3.93 -2.78 -5.15 16.30 18.75 -14.58 -49.29%
EY -19.05 -25.43 -36.00 -19.41 6.13 5.33 -6.86 97.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.21 0.23 0.12 0.14 0.17 3.87%

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