[KBUNAI] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 34.15%
YoY- 87.23%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 147,205 212,511 152,548 180,180 163,842 117,771 90,792 8.37%
PBT -58,772 -23,310 46,202 315 -58,437 -50,896 -66,865 -2.12%
Tax 1,898 7,266 5,687 -7,512 2,273 1,182 307 35.43%
NP -56,874 -16,044 51,889 -7,197 -56,164 -49,714 -66,558 -2.58%
-
NP to SH -56,874 -16,044 51,889 -7,172 -56,179 -49,714 -66,558 -2.58%
-
Tax Rate - - -12.31% 2,384.76% - - - -
Total Cost 204,079 228,555 100,659 187,377 220,006 167,485 157,350 4.42%
-
Net Worth 771,116 842,606 860,766 799,142 789,822 840,773 995,262 -4.15%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 771,116 842,606 860,766 799,142 789,822 840,773 995,262 -4.15%
NOSH 1,977,222 2,006,206 2,049,444 1,997,857 2,035,625 2,050,666 2,031,147 -0.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -38.64% -7.55% 34.01% -3.99% -34.28% -42.21% -73.31% -
ROE -7.38% -1.90% 6.03% -0.90% -7.11% -5.91% -6.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.45 10.59 7.44 9.02 8.05 5.74 4.47 8.87%
EPS -2.88 -0.80 2.53 -0.36 -2.76 -2.42 -3.28 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.42 0.40 0.388 0.41 0.49 -3.72%
Adjusted Per Share Value based on latest NOSH - 1,997,857
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.55 3.68 2.64 3.12 2.84 2.04 1.57 8.41%
EPS -0.98 -0.28 0.90 -0.12 -0.97 -0.86 -1.15 -2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1335 0.1459 0.149 0.1383 0.1367 0.1455 0.1723 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.06 0.08 0.14 0.11 0.04 0.09 0.15 -
P/RPS 0.81 0.76 1.88 1.22 0.50 1.57 3.36 -21.09%
P/EPS -2.09 -10.00 5.53 -30.64 -1.45 -3.71 -4.58 -12.24%
EY -47.94 -10.00 18.08 -3.26 -68.99 -26.94 -21.85 13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.33 0.28 0.10 0.22 0.31 -11.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 30/11/07 30/11/06 30/11/05 26/11/04 28/11/03 -
Price 0.07 0.06 0.14 0.15 0.04 0.09 0.14 -
P/RPS 0.94 0.57 1.88 1.66 0.50 1.57 3.13 -18.15%
P/EPS -2.43 -7.50 5.53 -41.78 -1.45 -3.71 -4.27 -8.95%
EY -41.09 -13.33 18.08 -2.39 -68.99 -26.94 -23.41 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.33 0.38 0.10 0.22 0.29 -7.63%

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