[KUB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.4%
YoY- -2627.21%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 819,187 806,762 790,807 780,818 754,856 708,454 782,321 3.11%
PBT -8,978 -14,711 -42,821 -55,403 -52,277 -51,197 -1,620 212.84%
Tax -2,580 -1,844 -6,918 -7,159 -7,573 -7,626 -6,081 -43.50%
NP -11,558 -16,555 -49,739 -62,562 -59,850 -58,823 -7,701 31.05%
-
NP to SH -11,987 -16,714 -48,910 -60,931 -59,503 -60,401 -12,942 -4.97%
-
Tax Rate - - - - - - - -
Total Cost 830,745 823,317 840,546 843,380 814,706 767,277 790,022 3.40%
-
Net Worth 261,538 267,103 273,419 276,770 279,594 283,833 322,841 -13.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 261,538 267,103 273,419 276,770 279,594 283,833 322,841 -13.08%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,623 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.41% -2.05% -6.29% -8.01% -7.93% -8.30% -0.98% -
ROE -4.58% -6.26% -17.89% -22.01% -21.28% -21.28% -4.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 147.21 144.98 141.72 141.06 134.99 127.30 140.55 3.13%
EPS -2.15 -3.00 -8.77 -11.01 -10.64 -10.85 -2.33 -5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.49 0.50 0.50 0.51 0.58 -13.07%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 147.09 144.86 142.00 140.20 135.54 127.21 140.47 3.11%
EPS -2.15 -3.00 -8.78 -10.94 -10.68 -10.85 -2.32 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4796 0.491 0.497 0.502 0.5097 0.5797 -13.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.405 0.41 0.47 0.52 0.63 0.68 0.53 -
P/RPS 0.28 0.28 0.33 0.37 0.47 0.53 0.38 -18.40%
P/EPS -18.80 -13.65 -5.36 -4.72 -5.92 -6.27 -22.79 -12.03%
EY -5.32 -7.33 -18.65 -21.17 -16.89 -15.96 -4.39 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.85 0.96 1.04 1.26 1.33 0.91 -3.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 27/11/12 27/08/12 30/05/12 29/02/12 30/11/11 -
Price 0.495 0.365 0.45 0.51 0.56 0.71 0.68 -
P/RPS 0.34 0.25 0.32 0.36 0.41 0.56 0.48 -20.52%
P/EPS -22.98 -12.15 -5.13 -4.63 -5.26 -6.54 -29.25 -14.84%
EY -4.35 -8.23 -19.48 -21.58 -19.00 -15.29 -3.42 17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.76 0.92 1.02 1.12 1.39 1.17 -6.95%

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