[KBUNAI] YoY TTM Result on 30-Jun-2019 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -40.94%
YoY- -86.94%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 69,180 75,478 84,155 53,175 52,387 153,799 92,980 -4.80%
PBT 8,066 29,209 37,808 -24,865 -36,361 -48,851 -6,762 -
Tax -2,467 13,676 -10,895 1,207 2,022 -9,288 -9,887 -20.64%
NP 5,599 42,885 26,913 -23,658 -34,339 -58,139 -16,649 -
-
NP to SH 5,599 42,885 26,913 -23,658 -34,339 -58,124 -16,646 -
-
Tax Rate 30.59% -46.82% 28.82% - - - - -
Total Cost 63,581 32,593 57,242 76,833 86,726 211,938 109,629 -8.67%
-
Net Worth 860,711 874,575 853,201 869,552 853,779 887,861 535,646 8.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 860,711 874,575 853,201 869,552 853,779 887,861 535,646 8.22%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 2,019,782 19.13%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.09% 56.82% 31.98% -44.49% -65.55% -37.80% -17.91% -
ROE 0.65% 4.90% 3.15% -2.72% -4.02% -6.55% -3.11% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.20 1.31 1.46 0.87 0.91 2.66 4.60 -20.05%
EPS 0.10 0.74 0.47 -0.39 -0.59 -1.01 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1514 0.1477 0.1422 0.1478 0.1537 0.2652 -9.15%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.20 1.31 1.46 0.92 0.91 2.66 1.61 -4.77%
EPS 0.10 0.74 0.47 -0.41 -0.59 -1.01 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1514 0.1477 0.1505 0.1478 0.1537 0.0927 8.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.09 0.085 0.065 0.055 0.06 0.09 0.125 -
P/RPS 7.52 6.51 4.46 6.32 6.62 3.38 2.72 18.46%
P/EPS 92.85 11.45 13.95 -14.22 -10.09 -8.94 -15.17 -
EY 1.08 8.73 7.17 -7.03 -9.91 -11.18 -6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.44 0.39 0.41 0.59 0.47 4.15%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 28/08/18 29/08/17 26/08/16 25/08/15 26/08/14 30/08/13 -
Price 0.09 0.085 0.07 0.055 0.05 0.095 0.105 -
P/RPS 7.52 6.51 4.80 6.32 5.51 3.57 2.28 21.99%
P/EPS 92.85 11.45 15.02 -14.22 -8.41 -9.44 -12.74 -
EY 1.08 8.73 6.66 -7.03 -11.89 -10.59 -7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.47 0.39 0.34 0.62 0.40 6.98%

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