[KUB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 103.28%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 833,684 765,881 787,384 800,782 884,032 829,429 749,294 7.38%
PBT 15,320 -43,703 18,165 5,924 -11,452 -26,448 -16,453 -
Tax -9,952 -8,620 -5,590 -9,544 -6,832 -11,953 -6,782 29.16%
NP 5,368 -52,323 12,574 -3,620 -18,284 -38,401 -23,236 -
-
NP to SH 7,628 -44,916 17,144 600 -18,284 -39,558 -20,509 -
-
Tax Rate 64.96% - 30.77% 161.11% - - - -
Total Cost 828,316 818,204 774,809 804,402 902,316 867,830 772,530 4.76%
-
Net Worth 0 207,657 529,123 0 402,683 403,722 407,523 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 207,657 529,123 0 402,683 403,722 407,523 -
NOSH 544,857 309,936 687,173 544,166 544,166 538,296 536,215 1.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.64% -6.83% 1.60% -0.45% -2.07% -4.63% -3.10% -
ROE 0.00% -21.63% 3.24% 0.00% -4.54% -9.80% -5.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 153.01 247.11 114.58 147.16 162.46 154.08 139.74 6.24%
EPS 1.40 -8.26 3.16 0.12 -3.36 -7.14 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.67 0.77 0.00 0.74 0.75 0.76 -
Adjusted Per Share Value based on latest NOSH - 53,490,001
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 149.70 137.52 141.38 143.79 158.74 148.93 134.54 7.38%
EPS 1.37 -8.07 3.08 0.11 -3.28 -7.10 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3729 0.9501 0.00 0.7231 0.7249 0.7317 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.58 0.44 0.38 0.47 0.38 0.31 0.47 -
P/RPS 0.38 0.18 0.33 0.32 0.23 0.20 0.34 7.70%
P/EPS 41.43 -3.04 15.23 426.26 -11.31 -4.22 -12.29 -
EY 2.41 -32.94 6.57 0.23 -8.84 -23.71 -8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.66 0.49 0.00 0.51 0.41 0.62 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date - 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 25/11/05 -
Price 0.00 0.58 0.46 0.44 0.39 0.34 0.37 -
P/RPS 0.00 0.23 0.40 0.30 0.24 0.22 0.26 -
P/EPS 0.00 -4.00 18.44 399.06 -11.61 -4.63 -9.67 -
EY 0.00 -24.99 5.42 0.25 -8.62 -21.61 -10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.60 0.00 0.53 0.45 0.49 -

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