[KBUNAI] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 405.53%
YoY- -52.88%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 33,912 38,992 34,393 27,642 22,401 87,713 41,553 -3.32%
PBT 4,678 10,517 -179 -10,968 -21,481 -10,830 34,676 -28.37%
Tax 261 -35 -599 -531 3,653 -5,893 -42 -
NP 4,939 10,482 -778 -11,499 -17,828 -16,723 34,634 -27.70%
-
NP to SH 4,939 10,482 -778 -11,499 -17,828 -16,722 34,635 -27.70%
-
Tax Rate -5.58% 0.33% - - - - 0.12% -
Total Cost 28,973 28,510 35,171 39,141 40,229 104,436 6,919 26.94%
-
Net Worth 878,041 860,711 825,474 846,847 882,084 533,268 607,631 6.32%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 878,041 860,711 825,474 846,847 882,084 533,268 607,631 6.32%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 2,039,268 2,025,438 19.07%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.56% 26.88% -2.26% -41.60% -79.59% -19.07% 83.35% -
ROE 0.56% 1.22% -0.09% -1.36% -2.02% -3.14% 5.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.59 0.68 0.60 0.48 0.39 4.30 2.05 -18.73%
EPS 0.09 0.18 -0.01 -0.20 -0.31 -0.82 1.71 -38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1429 0.1466 0.1527 0.2615 0.30 -10.70%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.59 0.68 0.60 0.48 0.39 1.52 0.72 -3.26%
EPS 0.09 0.18 -0.01 -0.20 -0.31 -0.29 0.60 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1429 0.1466 0.1527 0.0923 0.1052 6.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.085 0.065 0.055 0.05 0.085 0.105 0.13 -
P/RPS 14.48 9.63 9.24 10.45 21.92 2.44 6.34 14.74%
P/EPS 99.41 35.82 -408.37 -25.12 -27.54 -12.80 7.60 53.46%
EY 1.01 2.79 -0.24 -3.98 -3.63 -7.81 13.15 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.38 0.34 0.56 0.40 0.43 4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 18/11/16 27/11/15 25/11/14 27/11/13 29/11/12 -
Price 0.08 0.07 0.045 0.06 0.075 0.075 0.14 -
P/RPS 13.63 10.37 7.56 12.54 19.34 1.74 6.82 12.22%
P/EPS 93.57 38.58 -334.12 -30.14 -24.30 -9.15 8.19 50.04%
EY 1.07 2.59 -0.30 -3.32 -4.12 -10.93 12.21 -33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.31 0.41 0.49 0.29 0.47 2.02%

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