[KBUNAI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -65.11%
YoY- -137.03%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 111,632 44,481 172,474 109,708 71,595 30,181 143,623 -15.42%
PBT 5,413 -2,040 -41,453 -19,322 -12,730 -9,041 49,201 -76.94%
Tax -2,104 -469 9,370 -1,696 0 0 5,448 -
NP 3,309 -2,509 -32,083 -21,018 -12,730 -9,041 54,649 -84.50%
-
NP to SH 3,309 -2,509 -32,083 -21,018 -12,730 -9,041 54,649 -84.50%
-
Tax Rate 38.87% - - - - - -11.07% -
Total Cost 108,323 46,990 204,557 130,726 84,325 39,222 88,974 13.97%
-
Net Worth 868,612 857,241 830,285 848,803 848,666 863,917 874,311 -0.43%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 868,612 857,241 830,285 848,803 848,666 863,917 874,311 -0.43%
NOSH 2,068,125 2,090,833 2,025,085 2,020,961 2,020,634 2,009,111 2,033,282 1.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.96% -5.64% -18.60% -19.16% -17.78% -29.96% 38.05% -
ROE 0.38% -0.29% -3.86% -2.48% -1.50% -1.05% 6.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.40 2.13 8.52 5.43 3.54 1.50 7.06 -16.32%
EPS 0.16 -0.12 -1.58 -1.04 -0.63 -0.45 2.69 -84.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.42 0.43 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,021,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.93 0.77 2.99 1.90 1.24 0.52 2.49 -15.58%
EPS 0.06 -0.04 -0.56 -0.36 -0.22 -0.16 0.95 -84.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1484 0.1437 0.1469 0.1469 0.1496 0.1514 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.13 0.14 0.16 0.21 -
P/RPS 1.48 3.76 1.06 2.39 3.95 10.65 2.97 -37.06%
P/EPS 50.00 -66.67 -5.68 -12.50 -22.22 -35.56 7.81 243.61%
EY 2.00 -1.50 -17.60 -8.00 -4.50 -2.81 12.80 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.31 0.33 0.37 0.49 -46.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 25/08/08 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 -
Price 0.06 0.07 0.09 0.12 0.14 0.12 0.13 -
P/RPS 1.11 3.29 1.06 2.21 3.95 7.99 1.84 -28.53%
P/EPS 37.50 -58.33 -5.68 -11.54 -22.22 -26.67 4.84 290.09%
EY 2.67 -1.71 -17.60 -8.67 -4.50 -3.75 20.67 -74.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.22 0.29 0.33 0.28 0.30 -39.75%

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