[KBUNAI] QoQ TTM Result on 30-Jun-2019 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -40.94%
YoY- -86.94%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,180 68,843 69,801 73,860 75,478 78,940 89,617 -15.88%
PBT 8,066 11,623 7,405 25,715 29,209 31,554 45,517 -68.55%
Tax -2,467 -2,143 13,013 13,666 13,676 13,370 -8,861 -57.46%
NP 5,599 9,480 20,418 39,381 42,885 44,924 36,656 -71.52%
-
NP to SH 5,599 9,480 20,418 39,381 42,885 44,924 36,656 -71.52%
-
Tax Rate 30.59% 18.44% -175.73% -53.14% -46.82% -42.37% 19.47% -
Total Cost 63,581 59,363 49,383 34,479 32,593 34,016 52,961 12.99%
-
Net Worth 860,711 863,599 873,420 878,041 874,575 873,420 875,153 -1.10%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 860,711 863,599 873,420 878,041 874,575 873,420 875,153 -1.10%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.09% 13.77% 29.25% 53.32% 56.82% 56.91% 40.90% -
ROE 0.65% 1.10% 2.34% 4.49% 4.90% 5.14% 4.19% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.20 1.19 1.21 1.28 1.31 1.37 1.55 -15.72%
EPS 0.10 0.16 0.35 0.68 0.74 0.78 0.63 -70.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1495 0.1512 0.152 0.1514 0.1512 0.1515 -1.10%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.20 1.19 1.21 1.28 1.31 1.37 1.55 -15.72%
EPS 0.10 0.16 0.35 0.68 0.74 0.78 0.63 -70.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1495 0.1512 0.152 0.1514 0.1512 0.1515 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.09 0.085 0.085 0.085 0.085 0.08 0.06 -
P/RPS 7.52 7.13 7.03 6.65 6.51 5.85 3.87 55.90%
P/EPS 92.85 51.79 24.05 12.47 11.45 10.29 9.46 360.33%
EY 1.08 1.93 4.16 8.02 8.73 9.72 10.58 -78.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.56 0.56 0.56 0.53 0.40 31.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 31/05/19 22/02/19 22/11/18 28/08/18 28/05/18 26/02/18 -
Price 0.09 0.09 0.09 0.08 0.085 0.08 0.07 -
P/RPS 7.52 7.55 7.45 6.26 6.51 5.85 4.51 40.74%
P/EPS 92.85 54.84 25.46 11.73 11.45 10.29 11.03 315.43%
EY 1.08 1.82 3.93 8.52 8.73 9.72 9.07 -75.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.60 0.53 0.56 0.53 0.46 19.43%

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