[KUB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -572.72%
YoY- -168.24%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 130,459 105,593 208,421 175,343 190,147 211,516 221,008 -29.60%
PBT -19,264 -7,914 3,830 -57,327 10,662 7,509 -2,863 255.99%
Tax -5,440 1,278 -2,488 -4,427 579 -3,116 -1,708 116.32%
NP -24,704 -6,636 1,342 -61,754 11,241 4,393 -4,571 207.65%
-
NP to SH -25,656 -6,844 1,907 -59,364 12,558 4,871 -4,571 215.49%
-
Tax Rate - - 64.96% - -5.43% 41.50% - -
Total Cost 155,163 112,229 207,079 237,097 178,906 207,123 225,579 -22.06%
-
Net Worth 343,557 364,277 0 338,158 462,533 0 402,683 -10.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 343,557 364,277 0 338,158 462,533 0 402,683 -10.03%
NOSH 554,125 551,935 544,857 463,231 600,692 53,490,001 544,166 1.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -18.94% -6.28% 0.64% -35.22% 5.91% 2.08% -2.07% -
ROE -7.47% -1.88% 0.00% -17.56% 2.72% 0.00% -1.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.54 19.13 38.25 37.85 31.65 0.40 40.61 -30.45%
EPS -4.63 -1.24 0.35 -10.92 2.31 0.90 -0.84 211.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.00 0.73 0.77 0.00 0.74 -11.11%
Adjusted Per Share Value based on latest NOSH - 463,231
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.43 18.96 37.42 31.48 34.14 37.98 39.68 -29.59%
EPS -4.61 -1.23 0.34 -10.66 2.25 0.87 -0.82 215.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6169 0.6541 0.00 0.6072 0.8305 0.00 0.7231 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 0.65 0.58 0.44 0.38 0.47 0.38 -
P/RPS 3.91 3.40 1.52 1.16 1.20 118.86 0.94 158.41%
P/EPS -19.87 -52.42 165.71 -3.43 18.18 5,161.22 -45.24 -42.19%
EY -5.03 -1.91 0.60 -29.13 5.50 0.02 -2.21 72.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.98 0.00 0.60 0.49 0.00 0.51 103.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 - 27/02/07 14/11/06 25/08/06 14/06/06 -
Price 0.78 0.98 0.00 0.58 0.46 0.44 0.39 -
P/RPS 3.31 5.12 0.00 1.53 1.45 111.27 0.96 128.05%
P/EPS -16.85 -79.03 0.00 -4.53 22.00 4,831.78 -46.43 -49.09%
EY -5.94 -1.27 0.00 -22.10 4.54 0.02 -2.15 96.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 0.00 0.79 0.60 0.00 0.53 78.03%

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