[KBUNAI] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -124.67%
YoY- -112.42%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,151 44,481 62,766 38,113 41,414 30,181 54,154 15.37%
PBT 7,453 -2,040 -22,131 -6,592 -3,689 -9,041 -7,566 -
Tax -1,635 -469 11,066 -1,696 0 0 5,449 -
NP 5,818 -2,509 -11,065 -8,288 -3,689 -9,041 -2,117 -
-
NP to SH 5,818 -2,509 -11,065 -8,288 -3,689 -9,041 -2,117 -
-
Tax Rate 21.94% - - - - - - -
Total Cost 61,333 46,990 73,831 46,401 45,103 39,222 56,271 5.89%
-
Net Worth 842,606 857,241 832,761 849,014 860,766 863,917 883,776 -3.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 842,606 857,241 832,761 849,014 860,766 863,917 883,776 -3.12%
NOSH 2,006,206 2,090,833 2,031,126 2,021,463 2,049,444 2,009,111 2,055,294 -1.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.66% -5.64% -17.63% -21.75% -8.91% -29.96% -3.91% -
ROE 0.69% -0.29% -1.33% -0.98% -0.43% -1.05% -0.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.35 2.13 3.09 1.89 2.02 1.50 2.63 17.45%
EPS 0.29 -0.12 -0.55 -0.41 -0.18 -0.45 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.41 0.42 0.42 0.43 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 2,021,463
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.16 0.77 1.09 0.66 0.72 0.52 0.94 15.00%
EPS 0.10 -0.04 -0.19 -0.14 -0.06 -0.16 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 0.1484 0.1442 0.147 0.149 0.1496 0.153 -3.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.08 0.09 0.13 0.14 0.16 0.21 -
P/RPS 2.39 3.76 2.91 6.90 6.93 10.65 7.97 -55.10%
P/EPS 27.59 -66.67 -16.52 -31.71 -77.78 -35.56 -203.88 -
EY 3.62 -1.50 -6.05 -3.15 -1.29 -2.81 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.31 0.33 0.37 0.49 -46.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 25/08/08 29/05/08 25/02/08 30/11/07 21/08/07 25/05/07 -
Price 0.06 0.07 0.09 0.12 0.14 0.12 0.13 -
P/RPS 1.79 3.29 2.91 6.36 6.93 7.99 4.93 -49.01%
P/EPS 20.69 -58.33 -16.52 -29.27 -77.78 -26.67 -126.21 -
EY 4.83 -1.71 -6.05 -3.42 -1.29 -3.75 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.22 0.29 0.33 0.28 0.30 -39.75%

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