[KUB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -223.51%
YoY- -638.8%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 604,249 412,621 207,389 708,500 521,896 340,257 160,987 140.93%
PBT -5,879 -6,557 -3,664 -51,723 -14,255 -2,351 -2,584 72.72%
Tax -1,864 -1,757 -1,229 -7,863 -2,572 -2,224 -1,282 28.25%
NP -7,743 -8,314 -4,893 -59,586 -16,827 -4,575 -3,866 58.68%
-
NP to SH -7,632 -6,795 -4,138 -61,865 -19,123 -6,265 -5,036 31.83%
-
Tax Rate - - - - - - - -
Total Cost 611,992 420,935 212,282 768,086 538,723 344,832 164,853 139.18%
-
Net Worth 272,667 278,232 278,232 283,797 322,422 343,743 352,520 -15.69%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 272,667 278,232 278,232 283,797 322,422 343,743 352,520 -15.69%
NOSH 556,465 556,465 556,465 556,465 555,901 554,424 559,555 -0.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.28% -2.01% -2.36% -8.41% -3.22% -1.34% -2.40% -
ROE -2.80% -2.44% -1.49% -21.80% -5.93% -1.82% -1.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 108.59 74.15 37.27 127.32 93.88 61.37 28.77 141.83%
EPS -1.37 -1.22 -0.74 -11.12 -3.44 -1.13 -0.90 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.51 0.58 0.62 0.63 -15.38%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 108.50 74.09 37.24 127.22 93.71 61.10 28.91 140.92%
EPS -1.37 -1.22 -0.74 -11.11 -3.43 -1.12 -0.90 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.4996 0.4996 0.5096 0.5789 0.6172 0.633 -15.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.52 0.63 0.68 0.53 0.73 0.81 -
P/RPS 0.43 0.70 1.69 0.53 0.56 1.19 2.82 -71.36%
P/EPS -34.27 -42.58 -84.72 -6.12 -15.41 -64.60 -90.00 -47.37%
EY -2.92 -2.35 -1.18 -16.35 -6.49 -1.55 -1.11 90.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.26 1.33 0.91 1.18 1.29 -17.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 30/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.45 0.51 0.56 0.71 0.68 0.60 0.71 -
P/RPS 0.41 0.69 1.50 0.56 0.72 0.98 2.47 -69.69%
P/EPS -32.81 -41.77 -75.31 -6.39 -19.77 -53.10 -78.89 -44.19%
EY -3.05 -2.39 -1.33 -15.66 -5.06 -1.88 -1.27 79.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.02 1.12 1.39 1.17 0.97 1.13 -12.77%

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