[KBUNAI] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 42.17%
YoY- -247.42%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,440 49,113 40,380 38,213 57,736 38,113 26,799 -2.91%
PBT -8,466 -28,884 -2,995 -10,013 2,184 -6,592 66,498 -
Tax -358 4,493 -596 7,955 -788 -1,696 238 -
NP -8,824 -24,391 -3,591 -2,058 1,396 -8,288 66,736 -
-
NP to SH -8,823 -24,381 -3,591 -2,058 1,396 -8,288 66,736 -
-
Tax Rate - - - - 36.08% - -0.36% -
Total Cost 31,264 73,504 43,971 40,271 56,340 46,401 -39,937 -
-
Net Worth 595,039 650,159 718,199 802,619 837,599 849,014 872,233 -6.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 595,039 650,159 718,199 802,619 837,599 849,014 872,233 -6.16%
NOSH 2,051,860 2,031,749 1,994,999 2,057,999 1,994,285 2,021,463 2,028,449 0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -39.32% -49.66% -8.89% -5.39% 2.42% -21.75% 249.02% -
ROE -1.48% -3.75% -0.50% -0.26% 0.17% -0.98% 7.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.09 2.42 2.02 1.86 2.90 1.89 1.32 -3.13%
EPS -0.43 -1.20 -0.18 -0.10 0.07 -0.41 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.36 0.39 0.42 0.42 0.43 -6.34%
Adjusted Per Share Value based on latest NOSH - 2,057,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.39 0.85 0.70 0.66 1.00 0.66 0.46 -2.71%
EPS -0.15 -0.42 -0.06 -0.04 0.02 -0.14 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1126 0.1243 0.1389 0.145 0.147 0.151 -6.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.17 0.17 0.07 0.05 0.13 0.14 -
P/RPS 10.97 7.03 8.40 3.77 1.73 6.90 10.60 0.57%
P/EPS -27.91 -14.17 -94.44 -70.00 71.43 -31.71 4.26 -
EY -3.58 -7.06 -1.06 -1.43 1.40 -3.15 23.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.47 0.18 0.12 0.31 0.33 3.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 29/02/12 25/02/11 25/02/10 24/02/09 25/02/08 26/02/07 -
Price 0.115 0.17 0.20 0.07 0.05 0.12 0.24 -
P/RPS 10.52 7.03 9.88 3.77 1.73 6.36 18.17 -8.69%
P/EPS -26.74 -14.17 -111.11 -70.00 71.43 -29.27 7.29 -
EY -3.74 -7.06 -0.90 -1.43 1.40 -3.42 13.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.56 0.18 0.12 0.29 0.56 -5.44%

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