[KBUNAI] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 99.17%
YoY- 209.17%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 21,882 17,110 31,313 15,339 20,387 14,006 12,107 48.32%
PBT 7,483 3,034 21,117 8,934 4,836 -5,015 -5,843 -
Tax -17 -18 -9,640 -740 -722 123 2,711 -
NP 7,466 3,016 11,477 8,194 4,114 -4,892 -3,132 -
-
NP to SH 7,466 3,016 11,477 8,194 4,114 -4,892 -3,132 -
-
Tax Rate 0.23% 0.59% 45.65% 8.28% 14.93% - - -
Total Cost 14,416 14,094 19,836 7,145 16,273 18,898 15,239 -3.63%
-
Net Worth 860,711 853,201 850,313 833,561 825,474 821,430 897,004 -2.71%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 860,711 853,201 850,313 833,561 825,474 821,430 897,004 -2.71%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 6,263,999 -5.25%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 34.12% 17.63% 36.65% 53.42% 20.18% -34.93% -25.87% -
ROE 0.87% 0.35% 1.35% 0.98% 0.50% -0.60% -0.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.38 0.30 0.54 0.27 0.35 0.24 0.19 58.67%
EPS 0.13 0.05 0.20 0.14 0.07 -0.08 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 0.1432 2.67%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.38 0.30 0.54 0.27 0.35 0.24 0.21 48.44%
EPS 0.13 0.05 0.20 0.14 0.07 -0.08 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1477 0.1472 0.1443 0.1429 0.1422 0.1553 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.065 0.065 0.07 0.05 0.055 0.055 0.055 -
P/RPS 17.16 21.94 12.91 18.83 15.58 22.68 28.46 -28.60%
P/EPS 50.29 124.50 35.23 35.25 77.23 -64.95 -110.00 -
EY 1.99 0.80 2.84 2.84 1.29 -1.54 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.48 0.35 0.38 0.39 0.38 10.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 31/05/17 16/02/17 18/11/16 26/08/16 31/05/16 -
Price 0.07 0.07 0.07 0.06 0.045 0.055 0.045 -
P/RPS 18.48 23.63 12.91 22.60 12.75 22.68 23.28 -14.25%
P/EPS 54.16 134.07 35.23 42.30 63.19 -64.95 -90.00 -
EY 1.85 0.75 2.84 2.36 1.58 -1.54 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.48 0.42 0.31 0.39 0.31 31.94%

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