[KBUNAI] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 2.54%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 119,070 117,771 105,031 97,649 94,125 90,792 91,365 19.21%
PBT -54,687 -50,896 -54,030 -56,638 -57,235 -66,865 -69,947 -15.06%
Tax 1,116 1,182 1,154 1,166 319 307 661 41.56%
NP -53,571 -49,714 -52,876 -55,472 -56,916 -66,558 -69,286 -15.69%
-
NP to SH -53,571 -49,714 -52,876 -55,472 -56,916 -66,558 -69,286 -15.69%
-
Tax Rate - - - - - - - -
Total Cost 172,641 167,485 157,907 153,121 151,041 157,350 160,651 4.89%
-
Net Worth 831,440 840,773 871,591 869,365 891,869 995,262 1,015,138 -12.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 831,440 840,773 871,591 869,365 891,869 995,262 1,015,138 -12.40%
NOSH 2,027,903 2,050,666 2,026,956 2,021,780 2,026,976 2,031,147 2,030,277 -0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -44.99% -42.21% -50.34% -56.81% -60.47% -73.31% -75.83% -
ROE -6.44% -5.91% -6.07% -6.38% -6.38% -6.69% -6.83% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.87 5.74 5.18 4.83 4.64 4.47 4.50 19.28%
EPS -2.64 -2.42 -2.61 -2.74 -2.81 -3.28 -3.41 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.43 0.43 0.44 0.49 0.50 -12.33%
Adjusted Per Share Value based on latest NOSH - 2,021,780
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.06 2.04 1.82 1.69 1.63 1.57 1.58 19.24%
EPS -0.93 -0.86 -0.92 -0.96 -0.99 -1.15 -1.20 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1455 0.1509 0.1505 0.1544 0.1723 0.1757 -12.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.08 0.09 0.09 0.12 0.19 0.15 0.17 -
P/RPS 1.36 1.57 1.74 2.48 4.09 3.36 3.78 -49.25%
P/EPS -3.03 -3.71 -3.45 -4.37 -6.77 -4.58 -4.98 -28.08%
EY -33.02 -26.94 -28.98 -22.86 -14.78 -21.85 -20.07 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.28 0.43 0.31 0.34 -29.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.08 0.09 0.08 0.09 0.14 0.14 0.17 -
P/RPS 1.36 1.57 1.54 1.86 3.01 3.13 3.78 -49.25%
P/EPS -3.03 -3.71 -3.07 -3.28 -4.99 -4.27 -4.98 -28.08%
EY -33.02 -26.94 -32.61 -30.49 -20.06 -23.41 -20.07 39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.19 0.21 0.32 0.29 0.34 -29.68%

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