[KBUNAI] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -23.69%
YoY- -2518.74%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 114,916 134,653 211,016 253,275 253,190 252,842 266,407 -42.99%
PBT -74,411 -75,592 -32,152 -9,107 -4,036 89 6,915 -
Tax -581 15,882 4,518 3,302 16,950 12,825 9,466 -
NP -74,992 -59,710 -27,634 -5,805 12,914 12,914 16,381 -
-
NP to SH -74,992 -76,146 -44,070 -27,104 -21,913 -17,547 -14,080 205.91%
-
Tax Rate - - - - - -14,410.11% -136.89% -
Total Cost 189,908 194,363 238,650 259,080 240,276 239,928 250,026 -16.79%
-
Net Worth 1,100,304 614,166 659,946 671,442 689,906 823,648 984,757 7.69%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,100,304 614,166 659,946 671,442 689,906 823,648 984,757 7.69%
NOSH 2,037,600 1,228,333 1,015,302 1,017,336 1,014,567 1,016,850 1,215,749 41.23%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -65.26% -44.34% -13.10% -2.29% 5.10% 5.11% 6.15% -
ROE -6.82% -12.40% -6.68% -4.04% -3.18% -2.13% -1.43% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.64 10.96 20.78 24.90 24.96 24.87 21.91 -59.63%
EPS -3.68 -6.20 -4.34 -2.66 -2.16 -1.73 -1.16 116.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.65 0.66 0.68 0.81 0.81 -23.74%
Adjusted Per Share Value based on latest NOSH - 1,017,336
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.99 2.33 3.65 4.38 4.38 4.38 4.61 -42.97%
EPS -1.30 -1.32 -0.76 -0.47 -0.38 -0.30 -0.24 209.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.1063 0.1142 0.1162 0.1194 0.1426 0.1705 7.69%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.27 0.29 0.28 0.31 0.49 0.30 0.37 -
P/RPS 4.79 2.65 1.35 1.25 1.96 1.21 1.69 100.66%
P/EPS -7.34 -4.68 -6.45 -11.64 -22.69 -17.39 -31.95 -62.59%
EY -13.63 -21.38 -15.50 -8.59 -4.41 -5.75 -3.13 167.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.43 0.47 0.72 0.37 0.46 5.73%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 27/02/02 29/11/01 30/08/01 11/07/01 28/02/01 -
Price 0.20 0.29 0.30 0.33 0.42 0.48 0.40 -
P/RPS 3.55 2.65 1.44 1.33 1.68 1.93 1.83 55.73%
P/EPS -5.43 -4.68 -6.91 -12.39 -19.45 -27.82 -34.54 -70.97%
EY -18.40 -21.38 -14.47 -8.07 -5.14 -3.60 -2.90 243.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.46 0.50 0.62 0.59 0.49 -17.12%

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