[KBUNAI] YoY Cumulative 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- -13.72%
YoY- -47.12%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 136,018 63,993 121,233 95,361 98,659 169,368 109,708 3.64%
PBT -25,098 26,210 -40,211 -27,880 -27,419 7,597 -19,322 4.45%
Tax -9,117 -400 435 -1,876 7,193 -2,892 -1,696 32.32%
NP -34,215 25,810 -39,776 -29,756 -20,226 4,705 -21,018 8.45%
-
NP to SH -34,215 25,812 -39,765 -29,756 -20,226 4,705 -21,018 8.45%
-
Tax Rate - 1.53% - - - 38.07% - -
Total Cost 170,233 38,183 161,009 125,117 118,885 164,663 130,726 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 2,032,440 2,031,749 2,024,217 2,022,600 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 -7.13% 4.38% -6.13% -4.08% -2.56% 0.55% -2.48% -
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 4.53 3.15 5.98 4.71 4.88 8.28 5.43 -2.97%
EPS -1.14 1.27 -1.96 -1.47 -1.00 0.23 -1.04 1.54%
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 2.35 1.11 2.10 1.65 1.71 2.93 1.90 3.60%
EPS -0.59 0.45 -0.69 -0.52 -0.35 0.08 -0.36 8.57%
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 1.77 3.81 2.84 3.61 1.44 0.60 2.39 -4.87%
P/EPS -7.02 9.45 -8.67 -11.56 -7.00 21.74 -12.50 -9.16%
EY -14.25 10.58 -11.53 -8.65 -14.29 4.60 -8.00 10.09%
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 1.88 3.65 2.84 4.25 1.44 0.60 2.21 -2.65%
P/EPS -7.46 9.06 -8.67 -13.61 -7.00 21.74 -11.54 -7.00%
EY -13.41 11.04 -11.53 -7.35 -14.29 4.60 -8.67 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