[KBUNAI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 1.52%
YoY- -242.23%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,452 103,189 101,734 114,916 134,653 211,016 253,275 -47.49%
PBT -68,567 -67,868 -71,291 -74,411 -75,592 -32,152 -9,107 284.61%
Tax 581 -52 -100 -581 15,882 4,518 3,302 -68.63%
NP -67,986 -67,920 -71,391 -74,992 -59,710 -27,634 -5,805 416.49%
-
NP to SH -67,986 -67,920 -71,391 -74,992 -76,146 -44,070 -27,104 84.71%
-
Tax Rate - - - - - - - -
Total Cost 164,438 171,109 173,125 189,908 194,363 238,650 259,080 -26.16%
-
Net Worth 1,032,191 1,052,325 1,103,205 1,100,304 614,166 659,946 671,442 33.23%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,032,191 1,052,325 1,103,205 1,100,304 614,166 659,946 671,442 33.23%
NOSH 2,023,904 2,023,703 2,042,972 2,037,600 1,228,333 1,015,302 1,017,336 58.24%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -70.49% -65.82% -70.17% -65.26% -44.34% -13.10% -2.29% -
ROE -6.59% -6.45% -6.47% -6.82% -12.40% -6.68% -4.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.77 5.10 4.98 5.64 10.96 20.78 24.90 -66.80%
EPS -3.36 -3.36 -3.49 -3.68 -6.20 -4.34 -2.66 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.54 0.54 0.50 0.65 0.66 -15.80%
Adjusted Per Share Value based on latest NOSH - 2,037,600
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.67 1.79 1.76 1.99 2.33 3.65 4.38 -47.44%
EPS -1.18 -1.18 -1.24 -1.30 -1.32 -0.76 -0.47 84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1787 0.1822 0.191 0.1905 0.1063 0.1142 0.1162 33.26%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.12 0.15 0.19 0.27 0.29 0.28 0.31 -
P/RPS 2.52 2.94 3.82 4.79 2.65 1.35 1.25 59.65%
P/EPS -3.57 -4.47 -5.44 -7.34 -4.68 -6.45 -11.64 -54.55%
EY -27.99 -22.37 -18.39 -13.63 -21.38 -15.50 -8.59 119.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.35 0.50 0.58 0.43 0.47 -36.13%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 30/08/02 31/05/02 27/02/02 29/11/01 -
Price 0.14 0.14 0.17 0.20 0.29 0.30 0.33 -
P/RPS 2.94 2.75 3.41 3.55 2.65 1.44 1.33 69.77%
P/EPS -4.17 -4.17 -4.86 -5.43 -4.68 -6.91 -12.39 -51.64%
EY -23.99 -23.97 -20.56 -18.40 -21.38 -14.47 -8.07 106.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.31 0.37 0.58 0.46 0.50 -33.71%

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