[KUCHAI] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -11.15%
YoY- 1857.65%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,952 7,816 5,701 2,894 4,388 4,771 3,348 62.68%
PBT -5,028 45,615 60,140 30,636 34,732 11,798 522 -
Tax -1,632 -1,236 -1,141 -586 -912 -868 -566 102.45%
NP -6,660 44,379 58,998 30,050 33,820 10,929 -44 2731.53%
-
NP to SH -6,660 44,379 58,998 30,050 33,820 10,929 -44 2731.53%
-
Tax Rate - 2.71% 1.90% 1.91% 2.63% 7.36% 108.43% -
Total Cost 13,612 -36,563 -53,297 -27,156 -29,432 -6,158 3,392 152.31%
-
Net Worth 274,594 277,962 277,624 250,910 251,888 230,892 81,533 124.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 274,594 277,962 277,624 250,910 251,888 230,892 81,533 124.51%
NOSH 118,928 120,742 120,721 120,688 2,623 2,623 2,628 1166.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -95.80% 567.80% 1,034.82% 1,038.36% 770.74% 229.09% -1.33% -
ROE -2.43% 15.97% 21.25% 11.98% 13.43% 4.73% -0.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.85 6.47 4.72 2.40 167.24 181.84 127.39 -87.15%
EPS -5.60 36.80 48.93 24.80 28.00 9.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3089 2.3021 2.2997 2.079 96.00 88.00 31.024 -82.27%
Adjusted Per Share Value based on latest NOSH - 121,685
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.62 6.32 4.61 2.34 3.55 3.86 2.71 62.54%
EPS -5.38 35.86 47.68 24.28 27.33 8.83 -0.04 2517.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2191 2.2463 2.2436 2.0277 2.0356 1.8659 0.6589 124.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.09 1.19 1.11 1.51 1.29 0.80 0.85 -
P/RPS 18.65 18.38 23.50 62.97 0.77 0.44 0.67 816.62%
P/EPS -19.46 3.24 2.27 6.06 0.10 0.19 -50.12 -46.74%
EY -5.14 30.89 44.03 16.49 999.19 520.71 -2.00 87.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.48 0.73 0.01 0.01 0.03 525.06%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 30/05/06 -
Price 1.08 1.06 1.13 1.27 1.24 1.10 0.79 -
P/RPS 18.48 16.38 23.93 52.96 0.74 0.60 0.62 859.34%
P/EPS -19.29 2.88 2.31 5.10 0.10 0.26 -46.58 -44.41%
EY -5.19 34.67 43.25 19.61 1,039.48 378.70 -2.15 79.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.61 0.01 0.01 0.03 525.06%

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