[KBUNAI] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -32.59%
YoY- -1.02%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 127,148 131,954 144,192 139,677 131,545 120,892 89,192 26.58%
PBT -37,173 -59,724 -82,902 -43,009 -36,558 -34,812 -57,116 -24.84%
Tax -2,501 -3,072 -3,414 7,252 9,590 -1,524 -1,320 52.93%
NP -39,674 -62,796 -86,316 -35,757 -26,968 -36,336 -58,436 -22.69%
-
NP to SH -39,674 -62,796 -86,316 -35,757 -26,968 -36,336 -58,436 -22.69%
-
Tax Rate - - - - - - - -
Total Cost 166,822 194,750 230,508 175,434 158,513 157,228 147,628 8.46%
-
Net Worth 728,718 750,469 749,692 769,245 788,813 796,125 791,320 -5.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 728,718 750,469 749,692 769,245 788,813 796,125 791,320 -5.33%
NOSH 2,024,217 2,028,294 2,026,197 2,024,329 2,022,599 2,041,348 2,029,027 -0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -31.20% -47.59% -59.86% -25.60% -20.50% -30.06% -65.52% -
ROE -5.44% -8.37% -11.51% -4.65% -3.42% -4.56% -7.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.28 6.51 7.12 6.90 6.50 5.92 4.40 26.68%
EPS -1.96 -3.10 -4.26 -1.76 -1.33 -1.78 -2.88 -22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.38 0.39 0.39 0.39 -5.18%
Adjusted Per Share Value based on latest NOSH - 2,027,031
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.20 2.28 2.50 2.42 2.28 2.09 1.54 26.76%
EPS -0.69 -1.09 -1.49 -0.62 -0.47 -0.63 -1.01 -22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1299 0.1298 0.1332 0.1366 0.1378 0.137 -5.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.12 0.05 0.06 0.07 0.06 0.09 -
P/RPS 2.71 1.84 0.70 0.87 1.08 1.01 2.05 20.38%
P/EPS -8.67 -3.88 -1.17 -3.40 -5.25 -3.37 -3.13 96.86%
EY -11.53 -25.80 -85.20 -29.44 -19.05 -29.67 -32.00 -49.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.14 0.16 0.18 0.15 0.23 60.82%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 31/05/10 25/02/10 24/11/09 27/08/09 -
Price 0.20 0.18 0.06 0.06 0.07 0.07 0.08 -
P/RPS 3.18 2.77 0.84 0.87 1.08 1.18 1.82 44.92%
P/EPS -10.20 -5.81 -1.41 -3.40 -5.25 -3.93 -2.78 137.32%
EY -9.80 -17.20 -71.00 -29.44 -19.05 -25.43 -36.00 -57.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.16 0.16 0.18 0.18 0.21 91.95%

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