[KBUNAI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
01-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 15.23%
YoY- 81.51%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 143,623 155,856 180,180 191,271 196,269 180,521 163,842 -8.41%
PBT 49,201 60,575 315 -2,775 -3,912 -39,630 -58,437 -
Tax 5,448 -8,947 -7,512 -8,140 -8,946 3,950 2,273 79.19%
NP 54,649 51,628 -7,197 -10,915 -12,858 -35,680 -56,164 -
-
NP to SH 54,649 51,640 -7,172 -10,891 -12,848 -35,682 -56,179 -
-
Tax Rate -11.07% 14.77% 2,384.76% - - - - -
Total Cost 88,974 104,228 187,377 202,186 209,127 216,201 220,006 -45.34%
-
Net Worth 883,776 872,233 799,142 819,771 793,799 792,399 789,822 7.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 883,776 872,233 799,142 819,771 793,799 792,399 789,822 7.78%
NOSH 2,055,294 2,028,449 1,997,857 2,049,428 1,984,499 2,031,794 2,035,625 0.64%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 38.05% 33.13% -3.99% -5.71% -6.55% -19.77% -34.28% -
ROE 6.18% 5.92% -0.90% -1.33% -1.62% -4.50% -7.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.99 7.68 9.02 9.33 9.89 8.88 8.05 -8.99%
EPS 2.66 2.55 -0.36 -0.53 -0.65 -1.76 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.40 0.40 0.40 0.39 0.388 7.09%
Adjusted Per Share Value based on latest NOSH - 2,049,428
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.49 2.70 3.12 3.31 3.40 3.13 2.84 -8.40%
EPS 0.95 0.89 -0.12 -0.19 -0.22 -0.62 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.151 0.1383 0.1419 0.1374 0.1372 0.1367 7.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.21 0.14 0.11 0.11 0.04 0.03 0.04 -
P/RPS 3.01 1.82 1.22 1.18 0.40 0.34 0.50 231.28%
P/EPS 7.90 5.50 -30.64 -20.70 -6.18 -1.71 -1.45 -
EY 12.66 18.18 -3.26 -4.83 -16.19 -58.54 -68.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.28 0.28 0.10 0.08 0.10 188.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 30/11/06 01/09/06 30/05/06 23/02/06 30/11/05 -
Price 0.13 0.24 0.15 0.11 0.11 0.04 0.04 -
P/RPS 1.86 3.12 1.66 1.18 1.11 0.45 0.50 140.27%
P/EPS 4.89 9.43 -41.78 -20.70 -16.99 -2.28 -1.45 -
EY 20.45 10.61 -2.39 -4.83 -5.89 -43.90 -68.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.38 0.28 0.28 0.10 0.10 108.14%

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