[KBUNAI] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 12.45%
YoY- 339.15%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,860 85,650 58,845 55,902 92,052 141,759 118,591 -7.58%
PBT 25,715 40,455 -13,447 -32,985 -57,134 -55,507 -7,502 -
Tax 13,666 -10,190 792 -1,944 128 -15,203 15,781 -2.36%
NP 39,381 30,265 -12,655 -34,929 -57,006 -70,710 8,279 29.66%
-
NP to SH 39,381 30,265 -12,655 -34,929 -56,992 -70,706 8,293 29.63%
-
Tax Rate -53.14% 25.19% - - - - - -
Total Cost 34,479 55,385 71,500 90,831 149,058 212,469 110,312 -17.61%
-
Net Worth 878,041 860,711 839,843 846,847 882,084 525,190 608,204 6.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 878,041 860,711 839,843 846,847 882,084 525,190 608,204 6.30%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 2,008,378 2,027,347 19.05%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 53.32% 35.34% -21.51% -62.48% -61.93% -49.88% 6.98% -
ROE 4.49% 3.52% -1.51% -4.12% -6.46% -13.46% 1.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.28 1.48 1.00 0.97 1.59 7.06 5.85 -22.36%
EPS 0.68 0.52 -0.22 -0.60 -0.99 -3.52 0.41 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1429 0.1466 0.1527 0.2615 0.30 -10.70%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.28 1.48 1.02 0.97 1.59 2.45 2.05 -7.54%
EPS 0.68 0.52 -0.22 -0.60 -0.99 -1.22 0.14 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.149 0.1454 0.1466 0.1527 0.0909 0.1053 6.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.085 0.065 0.055 0.05 0.085 0.105 0.13 -
P/RPS 6.65 4.38 5.49 5.17 5.33 1.49 2.22 20.05%
P/EPS 12.47 12.41 -25.54 -8.27 -8.62 -2.98 31.78 -14.43%
EY 8.02 8.06 -3.92 -12.09 -11.61 -33.53 3.15 16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.38 0.34 0.56 0.40 0.43 4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 18/11/16 27/11/15 25/11/14 27/11/13 29/11/12 -
Price 0.08 0.07 0.045 0.06 0.075 0.075 0.14 -
P/RPS 6.26 4.72 4.49 6.20 4.71 1.06 2.39 17.39%
P/EPS 11.73 13.36 -20.90 -9.92 -7.60 -2.13 34.23 -16.34%
EY 8.52 7.48 -4.79 -10.08 -13.15 -46.94 2.92 19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.31 0.41 0.49 0.29 0.47 2.02%

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