[KBUNAI] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 67.05%
YoY- 78.43%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 225,824 146,277 119,292 173,176 127,018 98,457 101,560 14.23%
PBT 10,129 -25,762 75,689 -10,293 -47,797 -52,482 -70,750 -
Tax -3,856 -2,261 -1 0 81 148 497 -
NP 6,273 -28,024 75,688 -10,293 -47,716 -52,334 -70,253 -
-
NP to SH 6,273 -28,024 75,688 -10,293 -47,716 -52,334 -70,253 -
-
Tax Rate 38.07% - 0.00% - - - - -
Total Cost 219,550 174,301 43,604 183,469 174,734 150,791 171,813 4.16%
-
Net Worth 859,173 848,803 871,763 792,315 833,674 894,841 1,057,906 -3.40%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 859,173 848,803 871,763 792,315 833,674 894,841 1,057,906 -3.40%
NOSH 2,045,652 2,020,961 2,027,357 2,031,578 2,033,352 2,033,730 2,034,434 0.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.78% -19.16% 63.45% -5.94% -37.57% -53.15% -69.17% -
ROE 0.73% -3.30% 8.68% -1.30% -5.72% -5.85% -6.64% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.04 7.24 5.88 8.52 6.25 4.84 4.99 14.13%
EPS 0.31 -1.39 3.73 -0.51 -2.35 -2.57 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.39 0.41 0.44 0.52 -3.49%
Adjusted Per Share Value based on latest NOSH - 2,031,794
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.91 2.53 2.07 3.00 2.20 1.70 1.76 14.21%
EPS 0.11 -0.49 1.31 -0.18 -0.83 -0.91 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1469 0.1509 0.1372 0.1443 0.1549 0.1831 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.05 0.13 0.14 0.03 0.08 0.19 0.15 -
P/RPS 0.45 1.80 2.38 0.35 1.28 3.92 3.00 -27.08%
P/EPS 16.30 -9.38 3.75 -5.92 -3.41 -7.38 -4.34 -
EY 6.13 -10.67 26.67 -16.89 -29.33 -13.54 -23.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.31 0.33 0.08 0.20 0.43 0.29 -13.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 25/02/08 26/02/07 23/02/06 25/02/05 27/02/04 27/02/03 -
Price 0.05 0.12 0.24 0.04 0.08 0.14 0.14 -
P/RPS 0.45 1.66 4.08 0.47 1.28 2.89 2.80 -26.24%
P/EPS 16.30 -8.65 6.43 -7.89 -3.41 -5.44 -4.05 -
EY 6.13 -11.56 15.56 -12.67 -29.33 -18.38 -24.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.29 0.56 0.10 0.20 0.32 0.27 -12.63%

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