[KBUNAI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -116.54%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 172,474 109,708 71,595 30,181 143,623 89,469 62,670 96.26%
PBT -41,453 -19,322 -12,730 -9,041 49,201 56,767 -9,731 162.55%
Tax 9,370 -1,696 0 0 5,448 -1 -239 -
NP -32,083 -21,018 -12,730 -9,041 54,649 56,766 -9,970 117.80%
-
NP to SH -32,083 -21,018 -12,730 -9,041 54,649 56,766 -9,970 117.80%
-
Tax Rate - - - - -11.07% 0.00% - -
Total Cost 204,557 130,726 84,325 39,222 88,974 32,703 72,640 99.28%
-
Net Worth 830,285 848,803 848,666 863,917 874,311 871,763 813,877 1.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 830,285 848,803 848,666 863,917 874,311 871,763 813,877 1.33%
NOSH 2,025,085 2,020,961 2,020,634 2,009,111 2,033,282 2,027,357 2,034,693 -0.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -18.60% -19.16% -17.78% -29.96% 38.05% 63.45% -15.91% -
ROE -3.86% -2.48% -1.50% -1.05% 6.25% 6.51% -1.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.52 5.43 3.54 1.50 7.06 4.41 3.08 96.93%
EPS -1.58 -1.04 -0.63 -0.45 2.69 2.80 -0.49 118.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.42 0.42 0.43 0.43 0.43 0.40 1.65%
Adjusted Per Share Value based on latest NOSH - 2,009,111
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.99 1.90 1.24 0.52 2.49 1.55 1.08 97.04%
EPS -0.56 -0.36 -0.22 -0.16 0.95 0.98 -0.17 121.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1469 0.1469 0.1496 0.1514 0.1509 0.1409 1.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.09 0.13 0.14 0.16 0.21 0.14 0.11 -
P/RPS 1.06 2.39 3.95 10.65 2.97 3.17 3.57 -55.46%
P/EPS -5.68 -12.50 -22.22 -35.56 7.81 5.00 -22.45 -59.96%
EY -17.60 -8.00 -4.50 -2.81 12.80 20.00 -4.45 149.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.33 0.37 0.49 0.33 0.28 -14.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 26/02/07 30/11/06 -
Price 0.09 0.12 0.14 0.12 0.13 0.24 0.15 -
P/RPS 1.06 2.21 3.95 7.99 1.84 5.44 4.87 -63.78%
P/EPS -5.68 -11.54 -22.22 -26.67 4.84 8.57 -30.61 -67.43%
EY -17.60 -8.67 -4.50 -3.75 20.67 11.67 -3.27 206.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.33 0.28 0.30 0.56 0.38 -30.51%

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