[KUB] QoQ Cumulative 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- 106.56%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 208,421 765,881 590,538 400,391 221,008 829,429 561,971 -48.41%
PBT 3,830 -43,703 13,624 2,962 -2,863 -26,448 -12,340 -
Tax -2,488 -8,620 -4,193 -4,772 -1,708 -11,953 -5,087 -37.95%
NP 1,342 -52,323 9,431 -1,810 -4,571 -38,401 -17,427 -
-
NP to SH 1,907 -44,916 12,858 300 -4,571 -39,558 -15,382 -
-
Tax Rate 64.96% - 30.78% 161.11% - - - -
Total Cost 207,079 818,204 581,107 402,201 225,579 867,830 579,398 -49.66%
-
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% 2.43% 0.00% -1.14% -9.80% -3.77% -
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 38.25 247.11 85.94 73.58 40.61 154.08 104.80 -48.95%
EPS 0.35 -8.26 2.37 0.06 -0.84 -7.14 -3.25 -
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 37.42 137.52 106.04 71.89 39.68 148.93 100.91 -48.41%
EPS 0.34 -8.07 2.31 0.05 -0.82 -7.10 -2.76 -
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 1.52 0.18 0.44 0.64 0.94 0.20 0.45 125.29%
P/EPS 165.71 -3.04 20.31 852.53 -45.24 -4.22 -16.38 -
EY 0.60 -32.94 4.92 0.12 -2.21 -23.71 -6.10 -
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 0.54 0.60 0.96 0.22 0.35 -
P/EPS 0.00 -4.00 24.58 798.11 -46.43 -4.63 -12.90 -
EY 0.00 -24.99 4.07 0.13 -2.15 -21.61 -7.75 -
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