[KBUNAI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -71.06%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 29,425 196,269 129,882 78,759 34,423 145,903 95,264 -54.40%
PBT -6,977 -3,912 -7,720 -13,958 -8,114 -67,758 -35,848 -66.51%
Tax -196 -8,946 0 -1,673 -1,002 4,011 61 -
NP -7,173 -12,858 -7,720 -15,631 -9,116 -63,747 -35,787 -65.85%
-
NP to SH -7,173 -12,846 -7,720 -15,618 -9,130 -63,747 -35,787 -65.85%
-
Tax Rate - - - - - - - -
Total Cost 36,598 209,127 137,602 94,390 43,539 209,650 131,051 -57.37%
-
Net Worth 819,771 806,137 792,315 788,295 793,295 832,087 833,674 -1.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 819,771 806,137 792,315 788,295 793,295 832,087 833,674 -1.11%
NOSH 2,049,428 2,015,344 2,031,578 2,031,688 2,028,888 2,029,480 2,033,352 0.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -24.38% -6.55% -5.94% -19.85% -26.48% -43.69% -37.57% -
ROE -0.88% -1.59% -0.97% -1.98% -1.15% -7.66% -4.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.44 9.74 6.39 3.88 1.70 7.19 4.69 -54.58%
EPS -0.35 -0.63 -0.38 -0.77 -0.45 -3.14 -1.76 -66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.388 0.391 0.41 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 2,035,625
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.51 3.40 2.25 1.36 0.60 2.53 1.65 -54.38%
EPS -0.12 -0.22 -0.13 -0.27 -0.16 -1.10 -0.62 -66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1419 0.1396 0.1372 0.1365 0.1373 0.144 0.1443 -1.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.11 0.04 0.03 0.04 0.04 0.08 0.08 -
P/RPS 7.66 0.41 0.47 1.03 2.36 1.11 1.71 172.48%
P/EPS -31.43 -6.28 -7.89 -5.20 -8.89 -2.55 -4.55 263.99%
EY -3.18 -15.94 -12.67 -19.22 -11.25 -39.26 -22.00 -72.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.10 0.08 0.10 0.10 0.20 0.20 25.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 01/09/06 30/05/06 23/02/06 30/11/05 29/08/05 30/05/05 25/02/05 -
Price 0.11 0.11 0.04 0.04 0.04 0.07 0.08 -
P/RPS 7.66 1.13 0.63 1.03 2.36 0.97 1.71 172.48%
P/EPS -31.43 -17.26 -10.53 -5.20 -8.89 -2.23 -4.55 263.99%
EY -3.18 -5.79 -9.50 -19.22 -11.25 -44.87 -22.00 -72.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.10 0.10 0.10 0.17 0.20 25.22%

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