[KUB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4186.0%
YoY- 183.59%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 232,783 208,421 765,881 590,538 400,391 221,008 829,429 -57.23%
PBT -12,357 3,830 -43,703 13,624 2,962 -2,863 -26,448 -39.87%
Tax 7,063 -2,488 -8,620 -4,193 -4,772 -1,708 -11,953 -
NP -5,294 1,342 -52,323 9,431 -1,810 -4,571 -38,401 -73.41%
-
NP to SH -4,937 1,907 -44,916 12,858 300 -4,571 -39,558 -75.12%
-
Tax Rate - 64.96% - 30.78% 161.11% - - -
Total Cost 238,077 207,079 818,204 581,107 402,201 225,579 867,830 -57.87%
-
Net Worth 362,046 0 207,657 529,123 0 402,683 403,722 -7.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 362,046 0 207,657 529,123 0 402,683 403,722 -7.02%
NOSH 548,555 544,857 309,936 687,173 544,166 544,166 538,296 1.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.27% 0.64% -6.83% 1.60% -0.45% -2.07% -4.63% -
ROE -1.36% 0.00% -21.63% 2.43% 0.00% -1.14% -9.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.44 38.25 247.11 85.94 73.58 40.61 154.08 -57.76%
EPS -0.90 0.35 -8.26 2.37 0.06 -0.84 -7.14 -74.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.67 0.77 0.00 0.74 0.75 -8.19%
Adjusted Per Share Value based on latest NOSH - 600,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.77 37.40 137.44 105.97 71.85 39.66 148.84 -57.23%
EPS -0.89 0.34 -8.06 2.31 0.05 -0.82 -7.10 -75.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6497 0.00 0.3726 0.9495 0.00 0.7226 0.7245 -7.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.58 0.44 0.38 0.47 0.38 0.31 -
P/RPS 1.53 1.52 0.18 0.44 0.64 0.94 0.20 289.69%
P/EPS -72.22 165.71 -3.04 20.31 852.53 -45.24 -4.22 567.55%
EY -1.38 0.60 -32.94 4.92 0.12 -2.21 -23.71 -85.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.66 0.49 0.00 0.51 0.41 79.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 - 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 -
Price 0.98 0.00 0.58 0.46 0.44 0.39 0.34 -
P/RPS 2.31 0.00 0.23 0.54 0.60 0.96 0.22 381.57%
P/EPS -108.89 0.00 -4.00 24.58 798.11 -46.43 -4.63 725.62%
EY -0.92 0.00 -24.99 4.07 0.13 -2.15 -21.61 -87.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.87 0.60 0.00 0.53 0.45 121.63%

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