[KBUNAI] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -456.56%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 127,682 147,205 176,208 198,391 232,134 212,511 186,774 -22.34%
PBT -70,969 -58,772 -48,192 -35,953 -14,534 -23,310 -34,452 61.68%
Tax 10,641 1,898 695 556 8,174 7,266 8,901 12.60%
NP -60,328 -56,874 -47,497 -35,397 -6,360 -16,044 -25,551 77.03%
-
NP to SH -60,328 -56,874 -47,497 -35,397 -6,360 -16,044 -25,551 77.03%
-
Tax Rate - - - - - - - -
Total Cost 188,010 204,079 223,705 233,788 238,494 228,555 212,325 -7.76%
-
Net Worth 802,619 771,116 791,320 811,566 837,599 842,606 857,241 -4.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 802,619 771,116 791,320 811,566 837,599 842,606 857,241 -4.28%
NOSH 2,057,999 1,977,222 2,029,027 2,028,916 1,994,285 2,006,206 2,090,833 -1.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -47.25% -38.64% -26.96% -17.84% -2.74% -7.55% -13.68% -
ROE -7.52% -7.38% -6.00% -4.36% -0.76% -1.90% -2.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.20 7.45 8.68 9.78 11.64 10.59 8.93 -21.53%
EPS -2.93 -2.88 -2.34 -1.74 -0.32 -0.80 -1.22 79.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.40 0.42 0.42 0.41 -3.27%
Adjusted Per Share Value based on latest NOSH - 2,028,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.21 2.55 3.05 3.43 4.02 3.68 3.23 -22.29%
EPS -1.04 -0.98 -0.82 -0.61 -0.11 -0.28 -0.44 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.1335 0.137 0.1405 0.145 0.1459 0.1484 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.06 0.09 0.05 0.05 0.08 0.08 -
P/RPS 1.13 0.81 1.04 0.51 0.43 0.76 0.90 16.33%
P/EPS -2.39 -2.09 -3.84 -2.87 -15.68 -10.00 -6.55 -48.84%
EY -41.88 -47.94 -26.01 -34.89 -6.38 -10.00 -15.28 95.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.15 0.23 0.13 0.12 0.19 0.20 -6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 29/05/09 24/02/09 21/11/08 25/08/08 -
Price 0.07 0.07 0.08 0.09 0.05 0.06 0.07 -
P/RPS 1.13 0.94 0.92 0.92 0.43 0.57 0.78 27.94%
P/EPS -2.39 -2.43 -3.42 -5.16 -15.68 -7.50 -5.73 -44.08%
EY -41.88 -41.09 -29.26 -19.38 -6.38 -13.33 -17.46 78.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.21 0.23 0.12 0.14 0.17 3.87%

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