[KUB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -946.22%
YoY- -615.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 205,232 207,389 186,604 181,639 179,270 160,987 260,425 -14.69%
PBT -2,893 -3,664 -37,468 -11,904 233 -2,584 12,635 -
Tax -528 -1,229 -5,291 -348 -942 -1,282 -3,509 -71.74%
NP -3,421 -4,893 -42,759 -12,252 -709 -3,866 9,126 -
-
NP to SH -2,657 -4,138 -42,742 -12,858 -1,229 -5,036 6,181 -
-
Tax Rate - - - - 404.29% - 27.77% -
Total Cost 208,653 212,282 229,363 193,891 179,979 164,853 251,299 -11.67%
-
Net Worth 278,232 278,232 283,797 322,841 346,354 352,520 349,725 -14.15%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 278,232 278,232 283,797 322,841 346,354 352,520 349,725 -14.15%
NOSH 556,465 556,465 556,465 556,623 558,636 559,555 555,120 0.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.67% -2.36% -22.91% -6.75% -0.40% -2.40% 3.50% -
ROE -0.95% -1.49% -15.06% -3.98% -0.35% -1.43% 1.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.88 37.27 33.53 32.63 32.09 28.77 46.91 -14.82%
EPS -0.48 -0.74 -7.68 -2.31 -0.22 -0.90 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.58 0.62 0.63 0.63 -14.29%
Adjusted Per Share Value based on latest NOSH - 556,623
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.83 37.22 33.49 32.60 32.17 28.89 46.73 -14.68%
EPS -0.48 -0.74 -7.67 -2.31 -0.22 -0.90 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4993 0.4993 0.5093 0.5793 0.6215 0.6326 0.6276 -14.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.63 0.68 0.53 0.73 0.81 0.67 -
P/RPS 1.41 1.69 2.03 1.62 2.27 2.82 1.43 -0.93%
P/EPS -108.91 -84.72 -8.85 -22.94 -331.82 -90.00 60.17 -
EY -0.92 -1.18 -11.30 -4.36 -0.30 -1.11 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 1.33 0.91 1.18 1.29 1.06 -1.26%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 30/05/12 29/02/12 30/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.51 0.56 0.71 0.68 0.60 0.71 0.71 -
P/RPS 1.38 1.50 2.12 2.08 1.87 2.47 1.51 -5.83%
P/EPS -106.81 -75.31 -9.24 -29.44 -272.73 -78.89 63.77 -
EY -0.94 -1.33 -10.82 -3.40 -0.37 -1.27 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.12 1.39 1.17 0.97 1.13 1.13 -6.60%

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