[KBUNAI] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 28.63%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 29,425 66,387 51,123 44,336 34,423 50,639 34,444 -9.99%
PBT -6,977 3,808 6,238 -5,844 -8,114 -31,910 -12,569 -32.53%
Tax -196 -8,946 1,673 -671 -1,002 3,950 -4 1248.63%
NP -7,173 -5,138 7,911 -6,515 -9,116 -27,960 -12,573 -31.28%
-
NP to SH -7,173 -5,126 7,924 -6,516 -9,130 -27,960 -12,573 -31.28%
-
Tax Rate - 234.93% -26.82% - - - - -
Total Cost 36,598 71,525 43,212 50,851 43,539 78,599 47,017 -15.41%
-
Net Worth 819,771 793,799 792,399 789,822 793,295 809,345 831,440 -0.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 819,771 793,799 792,399 789,822 793,295 809,345 831,440 -0.94%
NOSH 2,049,428 1,984,499 2,031,794 2,035,625 2,028,888 2,023,362 2,027,903 0.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -24.38% -7.74% 15.47% -14.69% -26.48% -55.21% -36.50% -
ROE -0.88% -0.65% 1.00% -0.82% -1.15% -3.45% -1.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.44 3.35 2.52 2.18 1.70 2.50 1.70 -10.50%
EPS -0.35 -0.25 0.39 -0.32 -0.45 -1.38 -0.62 -31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.388 0.391 0.40 0.41 -1.63%
Adjusted Per Share Value based on latest NOSH - 2,035,625
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.51 1.15 0.89 0.77 0.60 0.88 0.60 -10.29%
EPS -0.12 -0.09 0.14 -0.11 -0.16 -0.48 -0.22 -33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1419 0.1374 0.1372 0.1367 0.1373 0.1401 0.1439 -0.93%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.11 0.04 0.03 0.04 0.04 0.08 0.08 -
P/RPS 7.66 1.20 1.19 1.84 2.36 3.20 4.71 38.41%
P/EPS -31.43 -15.49 7.69 -12.50 -8.89 -5.79 -12.90 81.36%
EY -3.18 -6.46 13.00 -8.00 -11.25 -17.27 -7.75 -44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.10 0.08 0.10 0.10 0.20 0.20 25.22%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 01/09/06 30/05/06 23/02/06 30/11/05 29/08/05 30/05/05 25/02/05 -
Price 0.11 0.11 0.04 0.04 0.04 0.07 0.08 -
P/RPS 7.66 3.29 1.59 1.84 2.36 2.80 4.71 38.41%
P/EPS -31.43 -42.59 10.26 -12.50 -8.89 -5.07 -12.90 81.36%
EY -3.18 -2.35 9.75 -8.00 -11.25 -19.74 -7.75 -44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.10 0.10 0.10 0.18 0.20 25.22%

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