[KLUANG] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -102.57%
YoY- -111.79%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,766 5,122 3,908 1,947 10,349 7,837 5,127 20.33%
PBT -4,740 -3,050 -589 -421 23,771 17,012 10,620 -
Tax -300 -217 -127 -156 -1,337 -962 -563 -34.29%
NP -5,040 -3,267 -716 -577 22,434 16,050 10,057 -
-
NP to SH -5,040 -3,267 -716 -577 22,434 16,050 10,057 -
-
Tax Rate - - - - 5.62% 5.65% 5.30% -
Total Cost 11,806 8,389 4,624 2,524 -12,085 -8,213 -4,930 -
-
Net Worth 331,056 309,288 315,653 349,746 378,594 352,486 359,169 -5.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 1,123 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 331,056 309,288 315,653 349,746 378,594 352,486 359,169 -5.29%
NOSH 60,215 60,165 60,168 60,104 60,194 60,179 60,185 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -74.49% -63.78% -18.32% -29.64% 216.77% 204.80% 196.16% -
ROE -1.52% -1.06% -0.23% -0.16% 5.93% 4.55% 2.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.24 8.51 6.50 3.24 17.19 13.02 8.52 20.30%
EPS -8.37 -5.43 -1.19 -0.96 37.27 26.67 16.71 -
DPS 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
NAPS 5.4979 5.1406 5.2462 5.819 6.2895 5.8572 5.9677 -5.32%
Adjusted Per Share Value based on latest NOSH - 60,104
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.88 8.24 6.29 3.13 16.65 12.61 8.25 20.27%
EPS -8.11 -5.26 -1.15 -0.93 36.09 25.82 16.18 -
DPS 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
NAPS 5.3255 4.9753 5.0777 5.6262 6.0902 5.6702 5.7777 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.93 1.79 1.88 2.30 2.52 2.66 2.84 -
P/RPS 17.18 21.03 28.94 71.00 14.66 20.43 33.34 -35.75%
P/EPS -23.06 -32.97 -157.98 -239.58 6.76 9.97 17.00 -
EY -4.34 -3.03 -0.63 -0.42 14.79 10.03 5.88 -
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.36 0.40 0.40 0.45 0.48 -19.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 22/02/08 -
Price 2.20 1.92 1.81 1.98 2.50 2.73 2.80 -
P/RPS 19.58 22.55 27.87 61.12 14.54 20.96 32.87 -29.22%
P/EPS -26.28 -35.36 -152.10 -206.25 6.71 10.24 16.76 -
EY -3.80 -2.83 -0.66 -0.48 14.91 9.77 5.97 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.35 0.34 0.40 0.47 0.47 -10.20%

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