[KBUNAI] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -5.21%
YoY- 122.39%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 121,233 127,148 131,545 225,824 146,277 119,292 173,176 -5.76%
PBT -40,211 -37,173 -36,558 10,129 -25,762 75,689 -10,293 25.48%
Tax 435 -2,501 9,590 -3,856 -2,261 -1 0 -
NP -39,776 -39,674 -26,968 6,273 -28,024 75,688 -10,293 25.25%
-
NP to SH -39,765 -39,674 -26,968 6,273 -28,024 75,688 -10,293 25.25%
-
Tax Rate - - - 38.07% - 0.00% - -
Total Cost 161,009 166,822 158,513 219,550 174,301 43,604 183,469 -2.15%
-
Net Worth 649,224 728,718 788,813 859,173 848,803 871,763 792,315 -3.26%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 649,224 728,718 788,813 859,173 848,803 871,763 792,315 -3.26%
NOSH 2,031,749 2,024,217 2,022,599 2,045,652 2,020,961 2,027,357 2,031,578 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -32.81% -31.20% -20.50% 2.78% -19.16% 63.45% -5.94% -
ROE -6.13% -5.44% -3.42% 0.73% -3.30% 8.68% -1.30% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.98 6.28 6.50 11.04 7.24 5.88 8.52 -5.72%
EPS -1.96 -1.96 -1.33 0.31 -1.39 3.73 -0.51 25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.39 0.42 0.42 0.43 0.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 1,994,285
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.10 2.20 2.28 3.91 2.53 2.07 3.00 -5.76%
EPS -0.69 -0.69 -0.47 0.11 -0.49 1.31 -0.18 25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1262 0.1366 0.1487 0.1469 0.1509 0.1372 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.17 0.17 0.07 0.05 0.13 0.14 0.03 -
P/RPS 2.84 2.71 1.08 0.45 1.80 2.38 0.35 41.73%
P/EPS -8.67 -8.67 -5.25 16.30 -9.38 3.75 -5.92 6.56%
EY -11.53 -11.53 -19.05 6.13 -10.67 26.67 -16.89 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.18 0.12 0.31 0.33 0.08 37.02%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 24/02/09 25/02/08 26/02/07 23/02/06 -
Price 0.17 0.20 0.07 0.05 0.12 0.24 0.04 -
P/RPS 2.84 3.18 1.08 0.45 1.66 4.08 0.47 34.94%
P/EPS -8.67 -10.20 -5.25 16.30 -8.65 6.43 -7.89 1.58%
EY -11.53 -9.80 -19.05 6.13 -11.56 15.56 -12.67 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.18 0.12 0.29 0.56 0.10 32.02%

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