[KBUNAI] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -73.72%
YoY- 161.65%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 20,642 19,306 21,882 17,110 31,313 15,339 20,387 0.83%
PBT 7,041 13,996 7,483 3,034 21,117 8,934 4,836 28.48%
Tax 12,816 589 -17 -18 -9,640 -740 -722 -
NP 19,857 14,585 7,466 3,016 11,477 8,194 4,114 185.87%
-
NP to SH 19,857 14,585 7,466 3,016 11,477 8,194 4,114 185.87%
-
Tax Rate -182.02% -4.21% 0.23% 0.59% 45.65% 8.28% 14.93% -
Total Cost 785 4,721 14,416 14,094 19,836 7,145 16,273 -86.77%
-
Net Worth 873,420 875,153 860,711 853,201 850,313 833,561 825,474 3.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 873,420 875,153 860,711 853,201 850,313 833,561 825,474 3.83%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 96.20% 75.55% 34.12% 17.63% 36.65% 53.42% 20.18% -
ROE 2.27% 1.67% 0.87% 0.35% 1.35% 0.98% 0.50% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.36 0.33 0.38 0.30 0.54 0.27 0.35 1.89%
EPS 0.34 0.25 0.13 0.05 0.20 0.14 0.07 187.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1515 0.149 0.1477 0.1472 0.1443 0.1429 3.83%
Adjusted Per Share Value based on latest NOSH - 5,776,587
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.36 0.33 0.38 0.30 0.54 0.27 0.35 1.89%
EPS 0.34 0.25 0.13 0.05 0.20 0.14 0.07 187.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1515 0.149 0.1477 0.1472 0.1443 0.1429 3.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.08 0.06 0.065 0.065 0.07 0.05 0.055 -
P/RPS 22.39 17.95 17.16 21.94 12.91 18.83 15.58 27.37%
P/EPS 23.27 23.76 50.29 124.50 35.23 35.25 77.23 -55.08%
EY 4.30 4.21 1.99 0.80 2.84 2.84 1.29 123.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.44 0.44 0.48 0.35 0.38 24.85%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 23/11/17 29/08/17 31/05/17 16/02/17 18/11/16 -
Price 0.08 0.07 0.07 0.07 0.07 0.06 0.045 -
P/RPS 22.39 20.94 18.48 23.63 12.91 22.60 12.75 45.60%
P/EPS 23.27 27.72 54.16 134.07 35.23 42.30 63.19 -48.65%
EY 4.30 3.61 1.85 0.75 2.84 2.36 1.58 95.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.47 0.47 0.48 0.42 0.31 43.02%

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