[KBUNAI] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -411.86%
YoY- -2202.96%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,305 72,949 14,764 31,606 22,440 24,170 17,383 97.28%
PBT -14,268 -1,675 -9,155 -36,211 -8,466 47,070 -12,394 9.81%
Tax -3,224 -5,757 -136 -8,952 -358 -441 399 -
NP -17,492 -7,432 -9,291 -45,163 -8,824 46,629 -11,995 28.50%
-
NP to SH -17,493 -7,431 -9,291 -45,161 -8,823 46,629 -11,994 28.51%
-
Tax Rate - - - - - 0.94% - -
Total Cost 65,797 80,381 24,055 76,769 31,264 -22,459 29,378 70.92%
-
Net Worth 799,180 525,190 535,646 547,562 595,039 608,204 569,206 25.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 799,180 525,190 535,646 547,562 595,039 608,204 569,206 25.30%
NOSH 4,998,000 2,008,378 2,019,782 2,028,009 2,051,860 2,027,347 2,032,881 81.86%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -36.21% -10.19% -62.93% -142.89% -39.32% 192.92% -69.00% -
ROE -2.19% -1.41% -1.73% -8.25% -1.48% 7.67% -2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.97 3.63 0.73 1.56 1.09 1.19 0.86 8.33%
EPS -0.35 -0.37 -0.46 -2.22 -0.43 2.30 -0.59 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.2615 0.2652 0.27 0.29 0.30 0.28 -31.09%
Adjusted Per Share Value based on latest NOSH - 2,028,009
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.84 1.26 0.26 0.55 0.39 0.42 0.30 98.28%
EPS -0.30 -0.13 -0.16 -0.78 -0.15 0.81 -0.21 26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.0909 0.0927 0.0948 0.103 0.1053 0.0985 25.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.105 0.125 0.11 0.12 0.13 0.14 -
P/RPS 8.28 2.89 17.10 7.06 10.97 10.90 16.37 -36.43%
P/EPS -22.86 -28.38 -27.17 -4.94 -27.91 5.65 -23.73 -2.45%
EY -4.38 -3.52 -3.68 -20.24 -3.58 17.69 -4.21 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.40 0.47 0.41 0.41 0.43 0.50 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 27/11/13 30/08/13 31/05/13 21/02/13 29/11/12 30/08/12 -
Price 0.085 0.075 0.105 0.125 0.115 0.14 0.14 -
P/RPS 8.79 2.06 14.36 8.02 10.52 11.74 16.37 -33.86%
P/EPS -24.29 -20.27 -22.83 -5.61 -26.74 6.09 -23.73 1.56%
EY -4.12 -4.93 -4.38 -17.81 -3.74 16.43 -4.21 -1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.29 0.40 0.46 0.40 0.47 0.50 3.94%

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