[KBUNAI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 85.68%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 196,269 129,882 78,759 34,423 145,903 95,264 60,820 118.53%
PBT -3,912 -7,720 -13,958 -8,114 -67,758 -35,848 -23,279 -69.58%
Tax -8,946 0 -1,673 -1,002 4,011 61 65 -
NP -12,858 -7,720 -15,631 -9,116 -63,747 -35,787 -23,214 -32.57%
-
NP to SH -12,846 -7,720 -15,618 -9,130 -63,747 -35,787 -23,214 -32.62%
-
Tax Rate - - - - - - - -
Total Cost 209,127 137,602 94,390 43,539 209,650 131,051 84,034 83.74%
-
Net Worth 806,137 792,315 788,295 793,295 832,087 833,674 834,889 -2.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 806,137 792,315 788,295 793,295 832,087 833,674 834,889 -2.31%
NOSH 2,015,344 2,031,578 2,031,688 2,028,888 2,029,480 2,033,352 2,036,315 -0.68%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -6.55% -5.94% -19.85% -26.48% -43.69% -37.57% -38.17% -
ROE -1.59% -0.97% -1.98% -1.15% -7.66% -4.29% -2.78% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.74 6.39 3.88 1.70 7.19 4.69 2.99 119.90%
EPS -0.63 -0.38 -0.77 -0.45 -3.14 -1.76 -1.14 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.388 0.391 0.41 0.41 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 2,028,888
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.40 2.25 1.36 0.60 2.53 1.65 1.05 119.03%
EPS -0.22 -0.13 -0.27 -0.16 -1.10 -0.62 -0.40 -32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1396 0.1372 0.1365 0.1373 0.144 0.1443 0.1445 -2.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.04 0.03 0.04 0.04 0.08 0.08 0.09 -
P/RPS 0.41 0.47 1.03 2.36 1.11 1.71 3.01 -73.55%
P/EPS -6.28 -7.89 -5.20 -8.89 -2.55 -4.55 -7.89 -14.12%
EY -15.94 -12.67 -19.22 -11.25 -39.26 -22.00 -12.67 16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.10 0.10 0.20 0.20 0.22 -40.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 23/02/06 30/11/05 29/08/05 30/05/05 25/02/05 26/11/04 -
Price 0.11 0.04 0.04 0.04 0.07 0.08 0.09 -
P/RPS 1.13 0.63 1.03 2.36 0.97 1.71 3.01 -47.99%
P/EPS -17.26 -10.53 -5.20 -8.89 -2.23 -4.55 -7.89 68.59%
EY -5.79 -9.50 -19.22 -11.25 -44.87 -22.00 -12.67 -40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.10 0.10 0.10 0.17 0.20 0.22 17.45%

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