[KBUNAI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 58.73%
YoY- -482.26%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 139,677 98,659 60,446 22,298 198,390 169,368 111,632 16.13%
PBT -43,009 -27,419 -17,406 -14,279 -35,952 7,597 5,413 -
Tax 7,252 7,193 -762 -330 555 -2,892 -2,104 -
NP -35,757 -20,226 -18,168 -14,609 -35,397 4,705 3,309 -
-
NP to SH -35,757 -20,226 -18,168 -14,609 -35,397 4,705 3,309 -
-
Tax Rate - - - - - 38.07% 38.87% -
Total Cost 175,434 118,885 78,614 36,907 233,787 164,663 108,323 37.95%
-
Net Worth 769,245 788,813 796,125 791,320 810,711 859,173 868,612 -7.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 769,245 788,813 796,125 791,320 810,711 859,173 868,612 -7.78%
NOSH 2,024,329 2,022,600 2,041,348 2,029,027 2,026,777 2,045,652 2,068,125 -1.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -25.60% -20.50% -30.06% -65.52% -17.84% 2.78% 2.96% -
ROE -4.65% -2.56% -2.28% -1.85% -4.37% 0.55% 0.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.90 4.88 2.96 1.10 9.79 8.28 5.40 17.77%
EPS -1.76 -1.00 -0.89 -0.72 -1.74 0.23 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.39 0.39 0.40 0.42 0.42 -6.46%
Adjusted Per Share Value based on latest NOSH - 2,029,027
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.42 1.71 1.05 0.39 3.43 2.93 1.93 16.29%
EPS -0.62 -0.35 -0.31 -0.25 -0.61 0.08 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1366 0.1378 0.137 0.1403 0.1487 0.1504 -7.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.07 0.06 0.09 0.05 0.05 0.08 -
P/RPS 0.87 1.44 2.03 8.19 0.51 0.60 1.48 -29.84%
P/EPS -3.40 -7.00 -6.74 -12.50 -2.86 21.74 50.00 -
EY -29.44 -14.29 -14.83 -8.00 -34.93 4.60 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.15 0.23 0.13 0.12 0.19 -10.83%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 27/08/09 29/05/09 24/02/09 21/11/08 -
Price 0.06 0.07 0.07 0.08 0.09 0.05 0.06 -
P/RPS 0.87 1.44 2.36 7.28 0.92 0.60 1.11 -15.00%
P/EPS -3.40 -7.00 -7.87 -11.11 -5.15 21.74 37.50 -
EY -29.44 -14.29 -12.71 -9.00 -19.41 4.60 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.18 0.21 0.23 0.12 0.14 9.31%

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