[KBUNAI] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -71.06%
YoY- 32.72%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 111,632 71,595 62,670 78,759 60,820 40,698 46,358 15.75%
PBT 5,413 -12,730 -9,731 -13,958 -23,279 -27,057 -30,723 -
Tax -2,104 0 -239 -1,673 65 49 323 -
NP 3,309 -12,730 -9,970 -15,631 -23,214 -27,008 -30,400 -
-
NP to SH 3,309 -12,730 -9,970 -15,618 -23,214 -27,008 -30,400 -
-
Tax Rate 38.87% - - - - - - -
Total Cost 108,323 84,325 72,640 94,390 84,034 67,706 76,758 5.90%
-
Net Worth 868,612 848,666 813,877 788,295 834,889 995,031 1,094,400 -3.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 868,612 848,666 813,877 788,295 834,889 995,031 1,094,400 -3.77%
NOSH 2,068,125 2,020,634 2,034,693 2,031,688 2,036,315 2,030,676 2,026,666 0.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.96% -17.78% -15.91% -19.85% -38.17% -66.36% -65.58% -
ROE 0.38% -1.50% -1.23% -1.98% -2.78% -2.71% -2.78% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.40 3.54 3.08 3.88 2.99 2.00 2.29 15.35%
EPS 0.16 -0.63 -0.49 -0.77 -1.14 -1.33 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.40 0.388 0.41 0.49 0.54 -4.09%
Adjusted Per Share Value based on latest NOSH - 2,035,625
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1.93 1.24 1.08 1.36 1.05 0.70 0.80 15.79%
EPS 0.06 -0.22 -0.17 -0.27 -0.40 -0.47 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1504 0.1469 0.1409 0.1365 0.1445 0.1723 0.1895 -3.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.08 0.14 0.11 0.04 0.09 0.15 0.19 -
P/RPS 1.48 3.95 3.57 1.03 3.01 7.48 8.31 -24.97%
P/EPS 50.00 -22.22 -22.45 -5.20 -7.89 -11.28 -12.67 -
EY 2.00 -4.50 -4.45 -19.22 -12.67 -8.87 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.33 0.28 0.10 0.22 0.31 0.35 -9.67%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 30/11/07 30/11/06 30/11/05 26/11/04 28/11/03 29/11/02 -
Price 0.06 0.14 0.15 0.04 0.09 0.14 0.17 -
P/RPS 1.11 3.95 4.87 1.03 3.01 6.99 7.43 -27.13%
P/EPS 37.50 -22.22 -30.61 -5.20 -7.89 -10.53 -11.33 -
EY 2.67 -4.50 -3.27 -19.22 -12.67 -9.50 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.33 0.38 0.10 0.22 0.29 0.31 -12.39%

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