[KBUNAI] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -731.08%
YoY- -952.58%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,160 142,427 151,645 125,288 136,379 134,212 141,411 4.53%
PBT -385,070 -359,181 -356,298 -372,739 -43,470 -50,488 -42,547 332.55%
Tax -1,321 -6,410 -4,633 -3,632 -1,817 6,734 7,013 -
NP -386,391 -365,591 -360,931 -376,371 -45,287 -43,754 -35,534 388.69%
-
NP to SH -386,380 -365,590 -360,931 -376,371 -45,287 -43,754 -35,534 388.68%
-
Tax Rate - - - - - - - -
Total Cost 537,551 508,018 512,576 501,659 181,666 177,966 176,945 109.33%
-
Net Worth 650,159 690,032 716,719 548,247 718,199 751,418 749,692 -9.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 650,159 690,032 716,719 548,247 718,199 751,418 749,692 -9.03%
NOSH 2,031,749 2,029,506 2,107,999 2,030,544 1,994,999 2,030,862 2,026,197 0.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -255.62% -256.69% -238.01% -300.40% -33.21% -32.60% -25.13% -
ROE -59.43% -52.98% -50.36% -68.65% -6.31% -5.82% -4.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.44 7.02 7.19 6.17 6.84 6.61 6.98 4.33%
EPS -19.02 -18.01 -17.12 -18.54 -2.27 -2.15 -1.75 388.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.34 0.27 0.36 0.37 0.37 -9.20%
Adjusted Per Share Value based on latest NOSH - 2,030,544
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.62 2.47 2.63 2.17 2.36 2.32 2.45 4.56%
EPS -6.69 -6.33 -6.25 -6.52 -0.78 -0.76 -0.62 386.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1126 0.1195 0.1241 0.0949 0.1243 0.1301 0.1298 -9.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.12 0.19 0.23 0.17 0.12 0.05 -
P/RPS 2.28 1.71 2.64 3.73 2.49 1.82 0.72 115.19%
P/EPS -0.89 -0.67 -1.11 -1.24 -7.49 -5.57 -2.85 -53.87%
EY -111.87 -150.11 -90.12 -80.59 -13.35 -17.95 -35.07 116.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.56 0.85 0.47 0.32 0.14 142.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 23/11/11 24/08/11 31/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.17 0.17 0.14 0.20 0.20 0.18 0.06 -
P/RPS 2.28 2.42 1.95 3.24 2.93 2.72 0.86 91.21%
P/EPS -0.89 -0.94 -0.82 -1.08 -8.81 -8.35 -3.42 -59.13%
EY -111.87 -105.96 -122.30 -92.68 -11.35 -11.97 -29.23 144.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.41 0.74 0.56 0.49 0.16 121.72%

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