[KBUNAI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 139.14%
YoY- 238.01%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 33,912 13,648 78,940 58,298 38,992 17,110 81,045 -44.02%
PBT 4,678 689 31,554 24,513 10,517 3,034 29,872 -70.91%
Tax 261 288 13,370 554 -35 -18 -10,979 -
NP 4,939 977 44,924 25,067 10,482 3,016 18,893 -59.08%
-
NP to SH 4,939 977 44,924 25,067 10,482 3,016 18,893 -59.08%
-
Tax Rate -5.58% -41.80% -42.37% -2.26% 0.33% 0.59% 36.75% -
Total Cost 28,973 12,671 34,016 33,231 28,510 14,094 62,152 -39.85%
-
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.56% 7.16% 56.91% 43.00% 26.88% 17.63% 23.31% -
ROE 0.56% 0.11% 5.14% 2.86% 1.22% 0.35% 2.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.59 0.24 1.37 1.01 0.68 0.30 1.40 -43.76%
EPS 0.09 0.02 0.78 0.43 0.18 0.05 0.33 -57.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.59 0.24 1.37 1.01 0.68 0.30 1.40 -43.76%
EPS 0.09 0.02 0.78 0.43 0.18 0.05 0.33 -57.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.085 0.08 0.06 0.065 0.065 0.07 -
P/RPS 14.48 35.98 5.85 5.95 9.63 21.94 4.99 103.31%
P/EPS 99.41 502.57 10.29 13.83 35.82 124.50 21.40 178.14%
EY 1.01 0.20 9.72 7.23 2.79 0.80 4.67 -63.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.53 0.40 0.44 0.44 0.48 10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 26/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.08 0.085 0.08 0.07 0.07 0.07 0.07 -
P/RPS 13.63 35.98 5.85 6.94 10.37 23.63 4.99 95.28%
P/EPS 93.57 502.57 10.29 16.13 38.58 134.07 21.40 167.15%
EY 1.07 0.20 9.72 6.20 2.59 0.75 4.67 -62.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.53 0.46 0.47 0.47 0.48 6.82%

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