[KBUNAI] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 115.14%
YoY- 102.27%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 92,980 95,599 91,918 118,591 116,152 149,158 151,160 -27.69%
PBT -6,762 -10,001 12,916 -7,502 -68,523 -53,505 -385,070 -93.26%
Tax -9,887 -9,352 10,930 15,781 13,734 11,765 -1,321 283.09%
NP -16,649 -19,353 23,846 8,279 -54,789 -41,740 -386,391 -87.73%
-
NP to SH -16,646 -19,349 23,851 8,293 -54,774 -41,726 -386,380 -87.73%
-
Tax Rate - - -84.62% - - - - -
Total Cost 109,629 114,952 68,072 110,312 170,941 190,898 537,551 -65.38%
-
Net Worth 535,646 547,562 595,039 608,204 569,206 557,963 650,159 -12.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 535,646 547,562 595,039 608,204 569,206 557,963 650,159 -12.12%
NOSH 2,019,782 2,028,009 2,051,860 2,027,347 2,032,881 1,992,727 2,031,749 -0.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -17.91% -20.24% 25.94% 6.98% -47.17% -27.98% -255.62% -
ROE -3.11% -3.53% 4.01% 1.36% -9.62% -7.48% -59.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.60 4.71 4.48 5.85 5.71 7.49 7.44 -27.44%
EPS -0.82 -0.95 1.16 0.41 -2.69 -2.09 -19.02 -87.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.27 0.29 0.30 0.28 0.28 0.32 -11.78%
Adjusted Per Share Value based on latest NOSH - 2,027,347
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.61 1.65 1.59 2.05 2.01 2.58 2.62 -27.74%
EPS -0.29 -0.33 0.41 0.14 -0.95 -0.72 -6.69 -87.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0948 0.103 0.1053 0.0985 0.0966 0.1126 -12.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.11 0.12 0.13 0.14 0.17 0.17 -
P/RPS 2.72 2.33 2.68 2.22 2.45 2.27 2.28 12.49%
P/EPS -15.17 -11.53 10.32 31.78 -5.20 -8.12 -0.89 563.45%
EY -6.59 -8.67 9.69 3.15 -19.25 -12.32 -111.87 -84.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.41 0.43 0.50 0.61 0.53 -7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 21/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.105 0.125 0.115 0.14 0.14 0.14 0.17 -
P/RPS 2.28 2.65 2.57 2.39 2.45 1.87 2.28 0.00%
P/EPS -12.74 -13.10 9.89 34.23 -5.20 -6.69 -0.89 490.50%
EY -7.85 -7.63 10.11 2.92 -19.25 -14.96 -111.87 -83.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.40 0.47 0.50 0.50 0.53 -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