[KBUNAI] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 36.82%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 181,357 85,324 121,233 127,148 131,545 225,824 146,277 3.64%
PBT -33,464 34,946 -40,211 -37,173 -36,558 10,129 -25,762 4.45%
Tax -12,156 -533 435 -2,501 9,590 -3,856 -2,261 32.32%
NP -45,620 34,413 -39,776 -39,674 -26,968 6,273 -28,024 8.45%
-
NP to SH -45,620 34,416 -39,765 -39,674 -26,968 6,273 -28,024 8.45%
-
Tax Rate - 1.53% - - - 38.07% - -
Total Cost 226,977 50,910 161,009 166,822 158,513 219,550 174,301 4.49%
-
Net Worth 479,910 589,407 649,224 728,718 788,813 859,173 848,803 -9.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 479,910 589,407 649,224 728,718 788,813 859,173 848,803 -9.05%
NOSH 3,001,315 2,032,441 2,031,749 2,024,217 2,022,599 2,045,652 2,020,961 6.80%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -25.15% 40.33% -32.81% -31.20% -20.50% 2.78% -19.16% -
ROE -9.51% 5.84% -6.13% -5.44% -3.42% 0.73% -3.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.04 4.20 5.98 6.28 6.50 11.04 7.24 -2.97%
EPS -1.52 1.69 -1.96 -1.96 -1.33 0.31 -1.39 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.29 0.32 0.36 0.39 0.42 0.42 -14.85%
Adjusted Per Share Value based on latest NOSH - 1,994,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.14 1.48 2.10 2.20 2.28 3.91 2.53 3.66%
EPS -0.79 0.60 -0.69 -0.69 -0.47 0.11 -0.49 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.102 0.1124 0.1262 0.1366 0.1487 0.1469 -9.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.12 0.17 0.17 0.07 0.05 0.13 -
P/RPS 1.32 2.86 2.84 2.71 1.08 0.45 1.80 -5.03%
P/EPS -5.26 7.09 -8.67 -8.67 -5.25 16.30 -9.38 -9.18%
EY -19.00 14.11 -11.53 -11.53 -19.05 6.13 -10.67 10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.53 0.47 0.18 0.12 0.31 8.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 21/02/13 29/02/12 25/02/11 25/02/10 24/02/09 25/02/08 -
Price 0.085 0.115 0.17 0.20 0.07 0.05 0.12 -
P/RPS 1.41 2.74 2.84 3.18 1.08 0.45 1.66 -2.68%
P/EPS -5.59 6.79 -8.67 -10.20 -5.25 16.30 -8.65 -7.01%
EY -17.88 14.72 -11.53 -9.80 -19.05 6.13 -11.56 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.53 0.56 0.18 0.12 0.29 10.56%

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