[KBUNAI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 18.56%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 125,340 157,518 121,640 81,396 92,716 158,554 157,688 -3.75%
PBT -19,462 -27,916 -46,558 -54,114 -61,446 -70,048 -51,656 -15.00%
Tax -478 -3,346 130 98 646 70,048 51,656 -
NP -19,940 -31,262 -46,428 -54,016 -60,800 0 0 -
-
NP to SH -19,940 -31,236 -46,428 -54,016 -60,800 -70,310 -51,196 -14.53%
-
Tax Rate - - - - - - - -
Total Cost 145,280 188,780 168,068 135,412 153,516 158,554 157,688 -1.35%
-
Net Worth 813,877 788,295 834,889 995,031 1,094,400 670,586 819,540 -0.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 813,877 788,295 834,889 995,031 1,094,400 670,586 819,540 -0.11%
NOSH 2,034,693 2,031,688 2,036,315 2,030,676 2,026,666 1,016,040 1,011,778 12.34%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.91% -19.85% -38.17% -66.36% -65.58% 0.00% 0.00% -
ROE -2.45% -3.96% -5.56% -5.43% -5.56% -10.48% -6.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.16 7.75 5.97 4.01 4.57 15.61 15.59 -14.33%
EPS -0.98 -1.54 -2.28 -2.66 -3.00 -6.92 -5.06 -23.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.388 0.41 0.49 0.54 0.66 0.81 -11.08%
Adjusted Per Share Value based on latest NOSH - 2,031,147
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.17 2.73 2.11 1.41 1.61 2.74 2.73 -3.75%
EPS -0.35 -0.54 -0.80 -0.94 -1.05 -1.22 -0.89 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1365 0.1445 0.1723 0.1895 0.1161 0.1419 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.11 0.04 0.09 0.15 0.19 0.31 0.55 -
P/RPS 1.79 0.52 1.51 3.74 4.15 1.99 3.53 -10.69%
P/EPS -11.22 -2.60 -3.95 -5.64 -6.33 -4.48 -10.87 0.52%
EY -8.91 -38.44 -25.33 -17.73 -15.79 -22.32 -9.20 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.10 0.22 0.31 0.35 0.47 0.68 -13.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 26/11/04 28/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.15 0.04 0.09 0.14 0.17 0.33 0.50 -
P/RPS 2.44 0.52 1.51 3.49 3.72 2.11 3.21 -4.46%
P/EPS -15.31 -2.60 -3.95 -5.26 -5.67 -4.77 -9.88 7.56%
EY -6.53 -38.44 -25.33 -19.00 -17.65 -20.97 -10.12 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.10 0.22 0.29 0.31 0.50 0.62 -7.83%

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