[KBUNAI] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 8.98%
YoY- 36.6%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 58,845 53,175 52,094 54,283 55,902 52,387 50,661 10.46%
PBT -13,447 -24,865 -24,236 -30,091 -32,985 -36,361 -43,498 -54.18%
Tax 792 1,207 860 -1,701 -1,944 2,022 2,240 -49.90%
NP -12,655 -23,658 -23,376 -31,792 -34,929 -34,339 -41,258 -54.42%
-
NP to SH -12,655 -23,658 -23,376 -31,792 -34,929 -34,339 -41,258 -54.42%
-
Tax Rate - - - - - - - -
Total Cost 71,500 76,833 75,470 86,075 90,831 86,726 91,919 -15.38%
-
Net Worth 839,843 869,552 896,378 838,939 846,847 853,779 858,400 -1.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 839,843 869,552 896,378 838,939 846,847 853,779 858,400 -1.44%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -21.51% -44.49% -44.87% -58.57% -62.48% -65.55% -81.44% -
ROE -1.51% -2.72% -2.61% -3.79% -4.12% -4.02% -4.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.00 0.87 0.83 0.94 0.97 0.91 0.88 8.87%
EPS -0.22 -0.39 -0.37 -0.55 -0.60 -0.59 -0.71 -54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1422 0.1431 0.1453 0.1466 0.1478 0.1486 -2.56%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.02 0.92 0.90 0.94 0.97 0.91 0.88 10.31%
EPS -0.22 -0.41 -0.40 -0.55 -0.60 -0.59 -0.71 -54.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1454 0.1505 0.1552 0.1452 0.1466 0.1478 0.1486 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.055 0.055 0.045 0.05 0.06 0.06 -
P/RPS 5.49 6.32 6.61 4.79 5.17 6.62 6.84 -13.59%
P/EPS -25.54 -14.22 -14.74 -8.17 -8.27 -10.09 -8.40 109.45%
EY -3.92 -7.03 -6.79 -12.24 -12.09 -9.91 -11.90 -52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.31 0.34 0.41 0.40 -3.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 26/08/16 31/05/16 25/02/16 27/11/15 25/08/15 28/05/15 -
Price 0.045 0.055 0.045 0.055 0.06 0.05 0.06 -
P/RPS 4.49 6.32 5.41 5.85 6.20 5.51 6.84 -24.41%
P/EPS -20.90 -14.22 -12.06 -9.99 -9.92 -8.41 -8.40 83.31%
EY -4.79 -7.03 -8.29 -10.01 -10.08 -11.89 -11.90 -45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.31 0.38 0.41 0.34 0.40 -15.58%

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