[KUB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 104.25%
YoY- 141.72%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 585,537 363,242 232,783 208,421 765,881 590,538 400,391 28.74%
PBT -78,192 -31,620 -12,357 3,830 -43,703 13,624 2,962 -
Tax -10,608 1,623 7,063 -2,488 -8,620 -4,193 -4,772 70.08%
NP -88,800 -29,997 -5,294 1,342 -52,323 9,431 -1,810 1230.68%
-
NP to SH -86,130 -30,592 -4,937 1,907 -44,916 12,858 300 -
-
Tax Rate - - - 64.96% - 30.78% 161.11% -
Total Cost 674,337 393,239 238,077 207,079 818,204 581,107 402,201 40.99%
-
Net Worth 287,451 342,984 362,046 0 207,657 529,123 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 287,451 342,984 362,046 0 207,657 529,123 0 -
NOSH 552,790 553,200 548,555 544,857 309,936 687,173 544,166 1.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -15.17% -8.26% -2.27% 0.64% -6.83% 1.60% -0.45% -
ROE -29.96% -8.92% -1.36% 0.00% -21.63% 2.43% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.92 65.66 42.44 38.25 247.11 85.94 73.58 27.40%
EPS -15.58 -5.53 -0.90 0.35 -8.26 2.37 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.62 0.66 0.00 0.67 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 544,857
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.14 65.22 41.80 37.42 137.52 106.04 71.89 28.75%
EPS -15.47 -5.49 -0.89 0.34 -8.07 2.31 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5161 0.6159 0.6501 0.00 0.3729 0.9501 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.83 0.92 0.65 0.58 0.44 0.38 0.47 -
P/RPS 0.78 1.40 1.53 1.52 0.18 0.44 0.64 14.05%
P/EPS -5.33 -16.64 -72.22 165.71 -3.04 20.31 852.53 -
EY -18.77 -6.01 -1.38 0.60 -32.94 4.92 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.48 0.98 0.00 0.66 0.49 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 30/08/07 - 27/02/07 14/11/06 25/08/06 -
Price 0.70 0.78 0.98 0.00 0.58 0.46 0.44 -
P/RPS 0.66 1.19 2.31 0.00 0.23 0.54 0.60 6.54%
P/EPS -4.49 -14.10 -108.89 0.00 -4.00 24.58 798.11 -
EY -22.26 -7.09 -0.92 0.00 -24.99 4.07 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 1.48 0.00 0.87 0.60 0.00 -

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