[KBUNAI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 187.6%
YoY- 106.17%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 54,283 57,473 167,624 91,918 151,160 136,379 127,682 -13.28%
PBT -30,091 -53,184 -61,309 12,916 -385,070 -43,470 -70,969 -13.31%
Tax -1,701 3,027 -18,069 10,930 -1,321 -1,817 10,641 -
NP -31,792 -50,157 -79,378 23,846 -386,391 -45,287 -60,328 -10.12%
-
NP to SH -31,792 -50,142 -79,376 23,851 -386,380 -45,287 -60,328 -10.12%
-
Tax Rate - - - -84.62% - - - -
Total Cost 86,075 107,630 247,002 68,072 537,551 181,666 188,010 -12.20%
-
Net Worth 838,939 871,109 799,180 595,039 650,159 718,199 802,619 0.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 838,939 871,109 799,180 595,039 650,159 718,199 802,619 0.74%
NOSH 5,776,587 5,776,587 4,998,000 2,051,860 2,031,749 1,994,999 2,057,999 18.76%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -58.57% -87.27% -47.35% 25.94% -255.62% -33.21% -47.25% -
ROE -3.79% -5.76% -9.93% 4.01% -59.43% -6.31% -7.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.94 0.99 3.35 4.48 7.44 6.84 6.20 -26.96%
EPS -0.55 -0.87 -1.59 1.16 -19.02 -2.27 -2.93 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1508 0.1599 0.29 0.32 0.36 0.39 -15.16%
Adjusted Per Share Value based on latest NOSH - 2,051,860
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.94 0.99 2.90 1.59 2.62 2.36 2.21 -13.27%
EPS -0.55 -0.87 -1.37 0.41 -6.69 -0.78 -1.04 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1508 0.1383 0.103 0.1126 0.1243 0.1389 0.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.045 0.06 0.08 0.12 0.17 0.17 0.07 -
P/RPS 4.79 6.03 2.39 2.68 2.28 2.49 1.13 27.20%
P/EPS -8.17 -6.91 -5.04 10.32 -0.89 -7.49 -2.39 22.72%
EY -12.24 -14.47 -19.85 9.69 -111.87 -13.35 -41.88 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.50 0.41 0.53 0.47 0.18 9.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 10/02/15 21/02/14 21/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.055 0.06 0.085 0.115 0.17 0.20 0.07 -
P/RPS 5.85 6.03 2.53 2.57 2.28 2.93 1.13 31.50%
P/EPS -9.99 -6.91 -5.35 9.89 -0.89 -8.81 -2.39 26.90%
EY -10.01 -14.47 -18.68 10.11 -111.87 -11.35 -41.88 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.53 0.40 0.53 0.56 0.18 13.25%

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