[KBUNAI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -174.96%
YoY- 54.58%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 136,018 87,713 14,764 95,599 63,993 41,553 17,383 292.66%
PBT -25,098 -10,830 -9,155 -10,001 26,210 34,676 -12,394 59.85%
Tax -9,117 -5,893 -136 -9,352 -400 -42 399 -
NP -34,215 -16,723 -9,291 -19,353 25,810 34,634 -11,995 100.74%
-
NP to SH -34,215 -16,722 -9,291 -19,349 25,812 34,635 -11,994 100.75%
-
Tax Rate - - - - 1.53% 0.12% - -
Total Cost 170,233 104,436 24,055 114,952 38,183 6,919 29,378 221.58%
-
Net Worth 479,910 533,268 535,646 545,541 589,407 607,631 569,206 -10.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 479,910 533,268 535,646 545,541 589,407 607,631 569,206 -10.72%
NOSH 3,001,315 2,039,268 2,019,782 2,022,021 2,032,440 2,025,438 2,032,881 29.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -25.15% -19.07% -62.93% -20.24% 40.33% 83.35% -69.00% -
ROE -7.13% -3.14% -1.73% -3.55% 4.38% 5.70% -2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.53 4.30 0.73 4.73 3.15 2.05 0.86 201.82%
EPS -1.14 -0.82 -0.46 -0.95 1.27 1.71 -0.59 54.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.2615 0.2652 0.2698 0.29 0.30 0.28 -31.09%
Adjusted Per Share Value based on latest NOSH - 2,028,009
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.35 1.52 0.26 1.65 1.11 0.72 0.30 292.94%
EPS -0.59 -0.29 -0.16 -0.33 0.45 0.60 -0.21 98.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.0923 0.0927 0.0944 0.102 0.1052 0.0985 -10.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.105 0.125 0.11 0.12 0.13 0.14 -
P/RPS 1.77 2.44 17.10 2.33 3.81 6.34 16.37 -77.21%
P/EPS -7.02 -12.80 -27.17 -11.50 9.45 7.60 -23.73 -55.50%
EY -14.25 -7.81 -3.68 -8.70 10.58 13.15 -4.21 124.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.47 0.41 0.41 0.43 0.50 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 27/11/13 30/08/13 31/05/13 21/02/13 29/11/12 30/08/12 -
Price 0.085 0.075 0.105 0.125 0.115 0.14 0.14 -
P/RPS 1.88 1.74 14.36 2.64 3.65 6.82 16.37 -76.27%
P/EPS -7.46 -9.15 -22.83 -13.06 9.06 8.19 -23.73 -53.66%
EY -13.41 -10.93 -4.38 -7.66 11.04 12.21 -4.21 116.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.29 0.40 0.46 0.40 0.47 0.50 3.94%

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