KARAMBUNAI CORP BHD

KLSE (MYR): KBUNAI (3115)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.11

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
Revenue 55,940 69,180 68,843 78,940 81,045 51,856 50,661 157,364 95,599 149,158 121,233 125,288 -7.20%
PBT -11,472 8,066 11,623 31,554 29,872 -24,235 -43,498 -46,483 -10,001 -53,505 -40,211 -372,739 -
Tax -144 -2,467 -2,143 13,370 -10,979 2,098 2,240 -9,418 -9,352 10,895 435 -3,632 -6.37%
NP -11,616 5,599 9,480 44,924 18,893 -22,137 -41,258 -55,901 -19,353 -42,610 -39,776 -376,371 -
-
NP to SH -11,616 5,599 9,480 44,924 18,893 -22,137 -41,258 -55,886 -19,349 -42,596 -39,765 -376,371 -
-
Tax Rate - 30.59% 18.44% -42.37% 36.75% - - - - - - - -
Total Cost 67,556 63,581 59,363 34,016 62,152 73,993 91,919 213,265 114,952 191,768 161,009 501,659 -23.40%
-
Net Worth 860,711 860,711 863,599 873,420 850,313 834,215 858,400 899,414 545,541 567,683 649,224 690,200 2.83%
Dividend
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
Equity
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
Net Worth 860,711 860,711 863,599 873,420 850,313 834,215 858,400 899,414 545,541 567,683 649,224 690,200 2.83%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,825,526 5,776,587 5,776,588 2,022,021 2,027,439 2,031,749 2,030,000 13.95%
Ratio Analysis
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
NP Margin -20.77% 8.09% 13.77% 56.91% 23.31% -42.69% -81.44% -35.52% -20.24% -28.57% -32.81% -300.40% -
ROE -1.35% 0.65% 1.10% 5.14% 2.22% -2.65% -4.81% -6.21% -3.55% -7.50% -6.13% -54.53% -
Per Share
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
RPS 0.97 1.20 1.19 1.37 1.40 0.89 0.88 2.72 4.73 7.36 5.98 6.17 -18.58%
EPS -0.20 0.10 0.16 0.78 0.33 -0.38 -0.71 -1.51 -0.95 -2.10 -1.96 -18.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.149 0.1495 0.1512 0.1472 0.1432 0.1486 0.1557 0.2698 0.28 0.32 0.34 -9.75%
Adjusted Per Share Value based on latest NOSH - 5,776,587
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
RPS 0.97 1.20 1.19 1.37 1.40 0.90 0.88 2.72 1.65 2.58 2.10 2.17 -7.22%
EPS -0.20 0.10 0.16 0.78 0.33 -0.38 -0.71 -0.97 -0.33 -0.74 -0.69 -6.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.149 0.1495 0.1512 0.1472 0.1444 0.1486 0.1557 0.0944 0.0983 0.1124 0.1195 2.83%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
Date 28/06/19 28/06/19 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/12/11 31/03/11 -
Price 0.09 0.09 0.085 0.08 0.07 0.055 0.06 0.09 0.11 0.17 0.17 0.23 -
P/RPS 9.29 7.52 7.13 5.85 4.99 6.18 6.84 3.30 2.33 2.31 2.84 3.73 8.42%
P/EPS -44.76 92.85 51.79 10.29 21.40 -14.47 -8.40 -9.30 -11.50 -8.09 -8.67 -1.24 -
EY -2.23 1.08 1.93 9.72 4.67 -6.91 -11.90 -10.75 -8.70 -12.36 -11.53 -80.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.57 0.53 0.48 0.38 0.40 0.58 0.41 0.61 0.53 0.68 -2.18%
Price Multiplier on Announcement Date
AQR T4Q 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/11 31/03/11 CAGR
Date 26/08/19 26/08/19 31/05/19 28/05/18 31/05/17 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 29/02/12 31/05/11 -
Price 0.09 0.09 0.09 0.08 0.07 0.045 0.06 0.095 0.125 0.14 0.17 0.20 -
P/RPS 9.29 7.52 7.55 5.85 4.99 5.06 6.84 3.49 2.64 1.90 2.84 3.24 11.14%
P/EPS -44.76 92.85 54.84 10.29 21.40 -11.84 -8.40 -9.82 -13.06 -6.66 -8.67 -1.08 -
EY -2.23 1.08 1.82 9.72 4.67 -8.44 -11.90 -10.18 -7.66 -15.01 -11.53 -92.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.60 0.53 0.48 0.31 0.40 0.61 0.46 0.50 0.53 0.59 0.21%

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
6 people like this. Showing 50 of 2,035 comments

zolasteven

Likely the offerer will delist the company as he has more than 70% shares as for now

2019-10-23 10:57

zolasteven

The NTA is 14c...

2019-10-23 16:48

zolasteven

The independent report is out...it is stated NOT FAIR but reasonable

2019-10-25 17:30

zolasteven

Hi Jack, Where did you get the figure of NTA rm0.25, I thought iT is 0.149. If NTA is Rm0.25, then the offer is very UNFAIR and UNREASONABLE !!

2019-10-28 16:32

zolasteven

Too bad...can understand mandarin...can anyone help to summarise....tq

2019-10-30 09:40

zolasteven

shld be cannot understand

2019-10-30 09:41

DickyMe

The gambling industry tycoon Tan Sri Li Qiangqiang has fully offered the remaining shares of Galab.
KUALA LUMPUR (April 24): The gambling tycoon Tan Sri Tsang Liqiang has fully purchased the remaining shares of Galabu (KBUNAI, 3115, Main Board Industry Group). The independent consultant, Inpac Pacific, believes that the above offers are unfair but reasonable and recommends minority shareholders. Accept the above offer.

Recommend minority shareholders to accept the offer

The independent consultant pointed out that Galabu is a 14 sen or 56% discount on the revaluation of 25 sen per share of net assets, and therefore believes that the stock offer price is unfair.

As for each offer of 3 cents, it is a 62.5% discount on the theoretical value of 8 cents, so it is considered unreasonable.

However, considering the stock price of the whole trading day in the past 5 years from September 20, it has never exceeded the 11-yuan stock offer price, and therefore believes that the stock offer price is 5 days, 1 month, 3 months, 6 months before September 20 Even for 12 months, it is actually a 17% to 29.4% premium on the average daily trading volume weighted stock price.

In the case of vouchers, based on the above-mentioned voucher purchase price is also a premium of 20% to 100% of the above-mentioned term transaction price, it is recommended that the minority shareholder accept the offer.

Zeng Liqiang currently holds 73.41% of the shares of Galabu, and on September 23 this year, the purchaser wants to purchase the remaining 1,535,606,304 shares or 26.59% of the shares at 11 cents per share, estimated to be 148.67 million. Ringgit carried out this action.

Zeng Liqiang also offered 3 cents for each voucher, and the full purchase of Garab was about 523.5 million voucher.

The deadline for the above offer is November 4.

2019-10-30 10:09

zolasteven

Any updates from Bursa on the status of take over offer?

2019-10-31 11:38

zolasteven

No Updates?

2019-11-01 15:19

zolasteven

can we still sell on next monday?

2019-11-01 23:01

zolasteven

when suspended n no trading?

2019-11-01 23:02

zolasteven

For those who didnt accept the offer earlier .. will the offerer compulsory acquire them and send us the bank draft? acquit acquire

2019-11-01 23:54

zolasteven

Will d offerer compulsory force us to accept n send us d bank draft?

2019-11-01 23:56

ERIC

how soon the payment be credited? no any statement on this

2019-11-02 20:53

603Malan

Payment will be credited in within 10 days from the date the valid acceptance(s) is received.

2019-11-03 11:12

zolasteven

we can still sell till 9 Nov

2019-11-03 20:27

leeling

this company 10 year not active,why suddenly more volume...

2019-11-04 14:39

siing11

any comment for this keep o sell 0.100 better

2019-11-04 15:46

zolasteven

take over offer is rm0.11... can still submit,,,,to be extended for 3 months

2019-11-04 15:48

zolasteven

The offer will be extended beginning next week Notices and forms will be sent to shareholders who are still holding the shares and who wish to accept

2019-11-04 17:34

Syndicates

zolasteven The offer will be extended beginning next week Notices and forms will be sent to shareholders who are still holding the shares and who wish to accept

source of info?

2019-11-05 11:43

olehlehshare

WC promotion now?

2019-11-05 11:43

ERIC

yea, why wc suddenly drop

2019-11-05 11:51

603Malan

i have received my payment cheque today (issued by BINA Management)

2019-11-05 13:53

mansaham1972

Tq kbunai n Tan sri sebab bagi peluang untung cepat.masuk waran tengahari 1.5 sen dan baru ja dapat jual 2.5 sen

2019-11-05 14:54

Syndicates

can someone enlighten me, why there's still some idiots buy WC? or i'm the only idiot who know nothing? what are the remaining possible way to accept WC at 3 sen?

2019-11-06 11:24

firehawk

Be careful of idiot that only keen on bluffing! (check on the transactions done if u want to verify stupidity of the liar!)

mansaham1972 Tq kbunai n Tan sri sebab bagi peluang untung cepat.masuk waran tengahari 1.5 sen dan baru ja dapat jual 2.5 sen
05/11/2019 2:54 PM

2019-11-06 16:26

lextcs

this warrants will eventually be come worthless as you will be holding a non listed company warrant.

2019-11-07 09:28

linheng

The warrants only expire on 2023. You can still convert to Karambunai corp shares at the convertion price of 13.1 cents. Only problem is that Karambunai is unlisted. I suppose its still worth a gamble to buy the warants at 0.05 cents on hold till 2023 just in case the owner wants to do something big with Karambunai

2019-11-07 15:09

limsonic

dont buy WC， the share will suspend on next week. @lin heng, if convert wc need 0.13, better u buy mother now at 0.11. who already buy wc better cut lost now, after suspend, u wc b toilet paper.

2019-11-07 16:19

zolasteven

Syndicates....check bursa website on source of info

2019-11-07 16:47

ABSBOSS

i ingat they will buy at 3 cents so i buy la...Hahahaha Esok kena jual balik la...Stupid me

2019-11-07 17:19

limsonic

4nov 5pm is the last offer for KBUNAI-0.11/ KBUNAI-WC-0.03. Now already closing the offer, but extend 3month for mother share only, no extend for warrant.

2019-11-07 21:02

siing11

no extend for warrant so will be suspend o how

2019-11-07 21:21

ABSBOSS

Hope uob kay kian will buy lor all remaining warrant

2019-11-07 22:37

ABSBOSS

They will collect in open market until delisted date

2019-11-07 22:38

siing11

any new for warrants

2019-11-08 10:18

ERIC

why still not receive the subsbription payment?

2019-11-09 16:25

ERIC

accepted on 18/10, but no any news on payment

2019-11-09 19:46

603Malan

You may call " BINA MANAGEMENT 03-21471955" to check the status of your payment. FYI. i have received my Cheque on
5/11.

2019-11-11 10:59

ERIC

@603Malan, when you submit the acceptance?

2019-11-11 12:33

603Malan

Eric. I submitted on 18 Oct 2019 thru my stock investment bank. There is another no you can call to check your payment at BINA Mgt (03-77843922)

2019-11-11 14:31

603Malan

The cheque is issued by RHB

2019-11-11 14:32

zolasteven

Sill trading today.....strange

2019-11-11 14:53

ERIC

603Malan.. noted

2019-11-11 18:19

zolasteven

Under Nominee account, the bank will not submit for us now....have to wait for another 2 nonths.. anyone

2019-11-19 04:57

zolasteven

603Malan...is your acct under Nominee acct? which bank?

2019-11-19 04:58

Peru1968

This Dr Chen is a crook. Same with Bursa, offer price NOT FAIR BUT REASONABLE. Really fcuk off. NAV 24 cents take over for 11 cents.

2019-11-19 10:55

dawnchua0216

i was submitting my form on Monday, now only found that the offer form i submitted is the 1st version offer form, i found the 2nd offer form in Bursa now, will my form be reject?

2019-12-05 13:45

ocbc

anyone know how to contact this company?

2022-02-21 00:49

Post a Comment