[KBUNAI] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 46.51%
YoY- 63.77%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 84,155 81,045 62,077 58,845 53,175 52,094 54,283 33.98%
PBT 37,808 29,872 2,911 -13,447 -24,865 -24,236 -30,091 -
Tax -10,895 -10,979 134 792 1,207 860 -1,701 245.28%
NP 26,913 18,893 3,045 -12,655 -23,658 -23,376 -31,792 -
-
NP to SH 26,913 18,893 3,045 -12,655 -23,658 -23,376 -31,792 -
-
Tax Rate 28.82% 36.75% -4.60% - - - - -
Total Cost 57,242 62,152 59,032 71,500 76,833 75,470 86,075 -23.83%
-
Net Worth 853,201 850,313 833,561 839,843 869,552 896,378 838,939 1.13%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 853,201 850,313 833,561 839,843 869,552 896,378 838,939 1.13%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 31.98% 23.31% 4.91% -21.51% -44.49% -44.87% -58.57% -
ROE 3.15% 2.22% 0.37% -1.51% -2.72% -2.61% -3.79% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.46 1.40 1.07 1.00 0.87 0.83 0.94 34.15%
EPS 0.47 0.33 0.05 -0.22 -0.39 -0.37 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1472 0.1443 0.1429 0.1422 0.1431 0.1453 1.09%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.46 1.40 1.07 1.02 0.92 0.90 0.94 34.15%
EPS 0.47 0.33 0.05 -0.22 -0.41 -0.40 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1472 0.1443 0.1454 0.1505 0.1552 0.1452 1.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.065 0.07 0.05 0.055 0.055 0.055 0.045 -
P/RPS 4.46 4.99 4.65 5.49 6.32 6.61 4.79 -4.65%
P/EPS 13.95 21.40 94.85 -25.54 -14.22 -14.74 -8.17 -
EY 7.17 4.67 1.05 -3.92 -7.03 -6.79 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.35 0.38 0.39 0.38 0.31 26.32%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 16/02/17 18/11/16 26/08/16 31/05/16 25/02/16 -
Price 0.07 0.07 0.06 0.045 0.055 0.045 0.055 -
P/RPS 4.80 4.99 5.58 4.49 6.32 5.41 5.85 -12.36%
P/EPS 15.02 21.40 113.82 -20.90 -14.22 -12.06 -9.99 -
EY 6.66 4.67 0.88 -4.79 -7.03 -8.29 -10.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.42 0.31 0.39 0.31 0.38 15.23%

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