[KBUNAI] YoY Annual (Unaudited) Result on 31-Mar-2005 [#4]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
YoY- -11.77%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 172,474 143,623 196,269 145,903 97,649 96,452 134,653 4.20%
PBT -41,453 49,201 -3,912 -67,758 -58,201 -84,237 -75,592 -9.51%
Tax 9,370 5,448 -8,946 4,011 1,166 581 75,592 -29.36%
NP -32,083 54,649 -12,858 -63,747 -57,035 -83,656 0 -
-
NP to SH -32,083 54,649 -12,846 -63,747 -57,035 -83,656 -76,146 -13.40%
-
Tax Rate - -11.07% - - - - - -
Total Cost 204,557 88,974 209,127 209,650 154,684 180,108 134,653 7.21%
-
Net Worth 830,285 874,311 806,137 832,087 873,077 913,655 613,091 5.17%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 830,285 874,311 806,137 832,087 873,077 913,655 613,091 5.17%
NOSH 2,025,085 2,033,282 2,015,344 2,029,480 2,030,413 2,030,345 1,226,183 8.71%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -18.60% 38.05% -6.55% -43.69% -58.41% -86.73% 0.00% -
ROE -3.86% 6.25% -1.59% -7.66% -6.53% -9.16% -12.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.52 7.06 9.74 7.19 4.81 4.75 10.98 -4.13%
EPS -1.58 2.69 -0.63 -3.14 -2.81 -4.12 -6.21 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.40 0.41 0.43 0.45 0.50 -3.25%
Adjusted Per Share Value based on latest NOSH - 2,023,362
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2.99 2.49 3.40 2.53 1.69 1.67 2.33 4.24%
EPS -0.56 0.95 -0.22 -1.10 -0.99 -1.45 -1.32 -13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1514 0.1396 0.144 0.1511 0.1582 0.1061 5.18%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.09 0.21 0.04 0.08 0.12 0.12 0.29 -
P/RPS 1.06 2.97 0.41 1.11 2.50 2.53 2.64 -14.09%
P/EPS -5.68 7.81 -6.28 -2.55 -4.27 -2.91 -4.67 3.31%
EY -17.60 12.80 -15.94 -39.26 -23.41 -34.34 -21.41 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.49 0.10 0.20 0.28 0.27 0.58 -14.90%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 25/05/07 30/05/06 30/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.09 0.13 0.11 0.07 0.09 0.14 0.29 -
P/RPS 1.06 1.84 1.13 0.97 1.87 2.95 2.64 -14.09%
P/EPS -5.68 4.84 -17.26 -2.23 -3.20 -3.40 -4.67 3.31%
EY -17.60 20.67 -5.79 -44.87 -31.21 -29.43 -21.41 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.28 0.17 0.21 0.31 0.58 -14.90%

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