[KBUNAI] QoQ Quarter Result on 30-Jun-2010

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- 7.37%
YoY- 1.53%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 29,927 40,380 30,949 24,032 41,018 38,213 38,148 -14.95%
PBT -344,859 -2,995 -11,068 -13,817 -15,590 -10,013 -3,127 2206.32%
Tax -1,756 -596 -711 -569 59 7,955 -432 154.91%
NP -346,615 -3,591 -11,779 -14,386 -15,531 -2,058 -3,559 2022.71%
-
NP to SH -346,615 -3,591 -11,779 -14,386 -15,531 -2,058 -3,559 2022.71%
-
Tax Rate - - - - - - - -
Total Cost 376,542 43,971 42,728 38,418 56,549 40,271 41,707 334.16%
-
Net Worth 548,247 718,199 751,418 749,692 770,271 802,619 771,116 -20.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 548,247 718,199 751,418 749,692 770,271 802,619 771,116 -20.35%
NOSH 2,030,544 1,994,999 2,030,862 2,026,197 2,027,031 2,057,999 1,977,222 1.79%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -1,158.20% -8.89% -38.06% -59.86% -37.86% -5.39% -9.33% -
ROE -63.22% -0.50% -1.57% -1.92% -2.02% -0.26% -0.46% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.47 2.02 1.52 1.19 2.02 1.86 1.93 -16.61%
EPS -17.07 -0.18 -0.58 -0.71 -0.77 -0.10 -0.18 1985.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.36 0.37 0.37 0.38 0.39 0.39 -21.75%
Adjusted Per Share Value based on latest NOSH - 2,026,197
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.52 0.70 0.54 0.42 0.71 0.66 0.66 -14.70%
EPS -6.00 -0.06 -0.20 -0.25 -0.27 -0.04 -0.06 2060.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.1243 0.1301 0.1298 0.1333 0.1389 0.1335 -20.36%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.17 0.12 0.05 0.06 0.07 0.06 -
P/RPS 15.61 8.40 7.87 4.22 2.97 3.77 3.11 193.44%
P/EPS -1.35 -94.44 -20.69 -7.04 -7.83 -70.00 -33.33 -88.22%
EY -74.22 -1.06 -4.83 -14.20 -12.77 -1.43 -3.00 750.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.47 0.32 0.14 0.16 0.18 0.15 218.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 25/02/11 30/11/10 26/08/10 31/05/10 25/02/10 24/11/09 -
Price 0.20 0.20 0.18 0.06 0.06 0.07 0.07 -
P/RPS 13.57 9.88 11.81 5.06 2.97 3.77 3.63 141.06%
P/EPS -1.17 -111.11 -31.03 -8.45 -7.83 -70.00 -38.89 -90.34%
EY -85.35 -0.90 -3.22 -11.83 -12.77 -1.43 -2.57 935.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.49 0.16 0.16 0.18 0.18 156.85%

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