[KBUNAI] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -34.18%
YoY- -85.89%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 92,980 116,152 151,645 176,208 186,774 144,379 191,271 -9.78%
PBT -6,762 -68,523 -356,298 -48,192 -34,452 47,137 -2,775 13.55%
Tax -9,887 13,734 -4,633 695 8,901 5,644 -8,140 2.81%
NP -16,649 -54,789 -360,931 -47,497 -25,551 52,781 -10,915 6.21%
-
NP to SH -16,646 -54,774 -360,931 -47,497 -25,551 52,781 -10,891 6.24%
-
Tax Rate - - - - - -11.97% - -
Total Cost 109,629 170,941 512,576 223,705 212,325 91,598 202,186 -8.36%
-
Net Worth 535,646 569,206 716,719 791,320 857,241 863,917 819,771 -5.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 535,646 569,206 716,719 791,320 857,241 863,917 819,771 -5.89%
NOSH 2,019,782 2,032,881 2,107,999 2,029,027 2,090,833 2,009,111 2,049,428 -0.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -17.91% -47.17% -238.01% -26.96% -13.68% 36.56% -5.71% -
ROE -3.11% -9.62% -50.36% -6.00% -2.98% 6.11% -1.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.60 5.71 7.19 8.68 8.93 7.19 9.33 -9.60%
EPS -0.82 -2.69 -17.12 -2.34 -1.22 2.63 -0.53 6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.28 0.34 0.39 0.41 0.43 0.40 -5.69%
Adjusted Per Share Value based on latest NOSH - 2,029,027
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.61 2.01 2.63 3.05 3.23 2.50 3.31 -9.77%
EPS -0.29 -0.95 -6.25 -0.82 -0.44 0.91 -0.19 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0985 0.1241 0.137 0.1484 0.1496 0.1419 -5.89%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.125 0.14 0.19 0.09 0.08 0.16 0.11 -
P/RPS 2.72 2.45 2.64 1.04 0.90 2.23 1.18 12.66%
P/EPS -15.17 -5.20 -1.11 -3.84 -6.55 6.09 -20.70 -4.33%
EY -6.59 -19.25 -90.12 -26.01 -15.28 16.42 -4.83 4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.56 0.23 0.20 0.37 0.28 7.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/13 30/08/12 24/08/11 27/08/09 25/08/08 21/08/07 01/09/06 -
Price 0.105 0.14 0.14 0.08 0.07 0.12 0.11 -
P/RPS 2.28 2.45 1.95 0.92 0.78 1.67 1.18 9.85%
P/EPS -12.74 -5.20 -0.82 -3.42 -5.73 4.57 -20.70 -6.69%
EY -7.85 -19.25 -122.30 -29.26 -17.46 21.89 -4.83 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.41 0.21 0.17 0.28 0.28 5.22%

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