[KBUNAI] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.01%
YoY- -148.28%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
Revenue 68,786 55,284 44,802 175,426 83,106 144,240 120,892 -7.73%
PBT -358 -21,936 -42,962 -21,660 69,352 -22,654 -34,812 -47.97%
Tax -1,198 -1,062 7,306 -11,786 -84 -8,116 -1,524 -3.37%
NP -1,556 -22,998 -35,656 -33,446 69,268 -30,770 -36,336 -36.22%
-
NP to SH -1,556 -22,998 -35,656 -33,444 69,270 -30,768 -36,336 -36.22%
-
Tax Rate - - - - 0.12% - - -
Total Cost 70,342 78,282 80,458 208,872 13,838 175,010 157,228 -10.84%
-
Net Worth 825,474 846,847 882,084 533,268 607,631 688,276 796,125 0.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
Net Worth 825,474 846,847 882,084 533,268 607,631 688,276 796,125 0.51%
NOSH 5,776,587 5,776,587 5,776,587 2,039,268 2,025,438 2,024,342 2,041,348 16.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
NP Margin -2.26% -41.60% -79.59% -19.07% 83.35% -21.33% -30.06% -
ROE -0.19% -2.72% -4.04% -6.27% 11.40% -4.47% -4.56% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
RPS 1.19 0.96 0.78 8.60 4.10 7.13 5.92 -20.46%
EPS -0.02 -0.40 -0.62 -1.64 3.42 -1.52 -1.78 -47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1466 0.1527 0.2615 0.30 0.34 0.39 -13.35%
Adjusted Per Share Value based on latest NOSH - 2,008,378
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
RPS 1.19 0.96 0.78 3.04 1.44 2.50 2.09 -7.72%
EPS -0.02 -0.40 -0.62 -0.58 1.20 -0.53 -0.63 -38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1429 0.1466 0.1527 0.0923 0.1052 0.1191 0.1378 0.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/09 -
Price 0.055 0.05 0.085 0.105 0.13 0.12 0.06 -
P/RPS 4.62 5.22 10.96 1.22 3.17 1.68 1.01 24.23%
P/EPS -204.19 -12.56 -13.77 -6.40 3.80 -7.90 -3.37 79.65%
EY -0.49 -7.96 -7.26 -15.62 26.31 -12.67 -29.67 -44.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.56 0.40 0.43 0.35 0.15 14.18%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/09 CAGR
Date 18/11/16 27/11/15 25/11/14 27/11/13 29/11/12 23/11/11 24/11/09 -
Price 0.045 0.06 0.075 0.075 0.14 0.17 0.07 -
P/RPS 3.78 6.27 9.67 0.87 3.41 2.39 1.18 18.07%
P/EPS -167.06 -15.07 -12.15 -4.57 4.09 -11.18 -3.93 70.78%
EY -0.60 -6.64 -8.23 -21.87 24.43 -8.94 -25.43 -41.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.49 0.29 0.47 0.50 0.18 8.06%

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