[KBUNAI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -79.98%
YoY- -148.28%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,199 157,364 136,018 87,713 14,764 95,599 63,993 -68.81%
PBT -11,523 -46,483 -25,098 -10,830 -9,155 -10,001 26,210 -
Tax -6 -9,418 -9,117 -5,893 -136 -9,352 -400 -93.96%
NP -11,529 -55,901 -34,215 -16,723 -9,291 -19,353 25,810 -
-
NP to SH -11,529 -55,886 -34,215 -16,722 -9,291 -19,349 25,812 -
-
Tax Rate - - - - - - 1.53% -
Total Cost 22,728 213,265 170,233 104,436 24,055 114,952 38,183 -29.30%
-
Net Worth 887,861 899,414 479,910 533,268 535,646 545,541 589,407 31.50%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 887,861 899,414 479,910 533,268 535,646 545,541 589,407 31.50%
NOSH 5,776,587 5,776,588 3,001,315 2,039,268 2,019,782 2,022,021 2,032,440 101.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -102.95% -35.52% -25.15% -19.07% -62.93% -20.24% 40.33% -
ROE -1.30% -6.21% -7.13% -3.14% -1.73% -3.55% 4.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.19 2.72 4.53 4.30 0.73 4.73 3.15 -84.69%
EPS -0.20 -1.51 -1.14 -0.82 -0.46 -0.95 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1557 0.1599 0.2615 0.2652 0.2698 0.29 -34.58%
Adjusted Per Share Value based on latest NOSH - 2,008,378
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.19 2.72 2.35 1.52 0.26 1.65 1.11 -69.27%
EPS -0.20 -0.97 -0.59 -0.29 -0.16 -0.33 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1557 0.0831 0.0923 0.0927 0.0944 0.102 31.53%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.09 0.09 0.08 0.105 0.125 0.11 0.12 -
P/RPS 46.42 3.30 1.77 2.44 17.10 2.33 3.81 431.91%
P/EPS -45.09 -9.30 -7.02 -12.80 -27.17 -11.50 9.45 -
EY -2.22 -10.75 -14.25 -7.81 -3.68 -8.70 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.50 0.40 0.47 0.41 0.41 27.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 21/02/14 27/11/13 30/08/13 31/05/13 21/02/13 -
Price 0.095 0.095 0.085 0.075 0.105 0.125 0.115 -
P/RPS 49.00 3.49 1.88 1.74 14.36 2.64 3.65 467.54%
P/EPS -47.60 -9.82 -7.46 -9.15 -22.83 -13.06 9.06 -
EY -2.10 -10.18 -13.41 -10.93 -4.38 -7.66 11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.53 0.29 0.40 0.46 0.40 34.04%

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