[KBUNAI] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 91.96%
YoY- 99.43%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,440 24,170 17,383 27,925 49,113 21,731 50,389 -41.54%
PBT -8,466 47,070 -12,394 -13,294 -28,884 -13,951 2,624 -
Tax -358 -441 399 11,330 4,493 -2,488 -1,570 -62.50%
NP -8,824 46,629 -11,995 -1,964 -24,391 -16,439 1,054 -
-
NP to SH -8,823 46,629 -11,994 -1,961 -24,381 -16,438 1,054 -
-
Tax Rate - 0.94% - - - - 59.83% -
Total Cost 31,264 -22,459 29,378 29,889 73,504 38,170 49,335 -26.12%
-
Net Worth 595,039 608,204 569,206 557,963 650,159 690,032 716,719 -11.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 595,039 608,204 569,206 557,963 650,159 690,032 716,719 -11.61%
NOSH 2,051,860 2,027,347 2,032,881 1,992,727 2,031,749 2,029,506 2,107,999 -1.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -39.32% 192.92% -69.00% -7.03% -49.66% -75.65% 2.09% -
ROE -1.48% 7.67% -2.11% -0.35% -3.75% -2.38% 0.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.09 1.19 0.86 1.40 2.42 1.07 2.39 -40.60%
EPS -0.43 2.30 -0.59 -0.10 -1.20 -0.81 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.28 0.28 0.32 0.34 0.34 -10.01%
Adjusted Per Share Value based on latest NOSH - 1,992,727
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.39 0.42 0.30 0.48 0.85 0.38 0.87 -41.28%
EPS -0.15 0.81 -0.21 -0.03 -0.42 -0.28 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1053 0.0985 0.0966 0.1126 0.1195 0.1241 -11.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.13 0.14 0.17 0.17 0.12 0.19 -
P/RPS 10.97 10.90 16.37 12.13 7.03 11.21 7.95 23.82%
P/EPS -27.91 5.65 -23.73 -172.75 -14.17 -14.82 380.00 -
EY -3.58 17.69 -4.21 -0.58 -7.06 -6.75 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.50 0.61 0.53 0.35 0.56 -18.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 29/11/12 30/08/12 31/05/12 29/02/12 23/11/11 24/08/11 -
Price 0.115 0.14 0.14 0.14 0.17 0.17 0.14 -
P/RPS 10.52 11.74 16.37 9.99 7.03 15.88 5.86 47.44%
P/EPS -26.74 6.09 -23.73 -142.27 -14.17 -20.99 280.00 -
EY -3.74 16.43 -4.21 -0.70 -7.06 -4.76 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.50 0.50 0.53 0.50 0.41 -1.62%

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