[KBUNAI] YoY Cumulative 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- 42.19%
YoY- 122.39%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative 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 95,361 98,659 169,368 109,708 89,469 129,882 -1.14%
PBT -40,211 -27,880 -27,419 7,597 -19,322 56,767 -7,720 31.64%
Tax 435 -1,876 7,193 -2,892 -1,696 -1 0 -
NP -39,776 -29,756 -20,226 4,705 -21,018 56,766 -7,720 31.40%
-
NP to SH -39,765 -29,756 -20,226 4,705 -21,018 56,766 -7,720 31.39%
-
Tax Rate - - - 38.07% - 0.00% - -
Total Cost 161,009 125,117 118,885 164,663 130,726 32,703 137,602 2.65%
-
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 2,022,600 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% -4.08% -2.56% 0.55% -2.48% 6.51% -0.97% -
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 4.71 4.88 8.28 5.43 4.41 6.39 -1.09%
EPS -1.96 -1.47 -1.00 0.23 -1.04 2.80 -0.38 31.42%
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 1.65 1.71 2.93 1.90 1.55 2.25 -1.14%
EPS -0.69 -0.52 -0.35 0.08 -0.36 0.98 -0.13 32.05%
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 3.61 1.44 0.60 2.39 3.17 0.47 34.94%
P/EPS -8.67 -11.56 -7.00 21.74 -12.50 5.00 -7.89 1.58%
EY -11.53 -8.65 -14.29 4.60 -8.00 20.00 -12.67 -1.55%
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 4.25 1.44 0.60 2.21 5.44 0.63 28.51%
P/EPS -8.67 -13.61 -7.00 21.74 -11.54 8.57 -10.53 -3.18%
EY -11.53 -7.35 -14.29 4.60 -8.67 11.67 -9.50 3.27%
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