[KLUANG] QoQ Quarter Result on 30-Sep-2006 [#1]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -53.2%
YoY- 358.82%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,496 1,464 2,309 1,473 1,331 1,337 1,963 -16.60%
PBT 6,406 1,720 3,960 3,043 6,244 1,475 1,992 118.33%
Tax -135 -71 -102 -157 -77 -77 -617 -63.79%
NP 6,271 1,649 3,858 2,886 6,167 1,398 1,375 175.78%
-
NP to SH 6,271 1,649 3,858 2,886 6,167 1,398 1,375 175.78%
-
Tax Rate 2.11% 4.13% 2.58% 5.16% 1.23% 5.22% 30.97% -
Total Cost -4,775 -185 -1,549 -1,413 -4,836 -61 588 -
-
Net Worth 364,167 352,591 338,288 337,662 180,501 193,096 193,349 52.68%
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 364,167 352,591 338,288 337,662 180,501 193,096 193,349 52.68%
NOSH 60,191 60,182 60,187 60,250 60,167 60,083 60,171 0.02%
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 419.18% 112.64% 167.09% 195.93% 463.34% 104.56% 70.05% -
ROE 1.72% 0.47% 1.14% 0.85% 3.42% 0.72% 0.71% -
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 2.49 2.43 3.84 2.44 2.21 2.23 3.26 -16.48%
EPS 10.42 2.74 6.41 4.79 10.25 2.32 2.28 176.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0501 5.8587 5.6206 5.6043 3.00 3.2138 3.2133 52.65%
Adjusted Per Share Value based on latest NOSH - 60,250
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.37 2.32 3.66 2.33 2.11 2.12 3.11 -16.61%
EPS 9.93 2.61 6.11 4.57 9.76 2.21 2.18 175.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7647 5.5814 5.355 5.3451 2.8573 3.0567 3.0607 52.68%
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 2.72 2.60 2.67 2.85 2.20 2.21 2.50 -
P/RPS 109.44 106.88 69.60 116.57 99.45 99.32 76.63 26.90%
P/EPS 26.11 94.89 41.65 59.50 21.46 94.98 109.40 -61.62%
EY 3.83 1.05 2.40 1.68 4.66 1.05 0.91 161.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.48 0.51 0.73 0.69 0.78 -30.76%
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 29/08/07 29/05/07 23/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 2.45 2.75 2.86 2.63 2.38 2.25 2.35 -
P/RPS 98.58 113.05 74.55 107.58 107.59 101.11 72.03 23.33%
P/EPS 23.52 100.36 44.62 54.91 23.22 96.70 102.84 -62.70%
EY 4.25 1.00 2.24 1.82 4.31 1.03 0.97 168.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.47 0.79 0.70 0.73 -33.11%

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