[KUB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 60.46%
YoY- 86.47%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 679,504 785,427 798,014 890,129 906,578 878,357 829,429 -12.47%
PBT -50,749 -35,326 -42,019 3,246 -7,937 -22,568 -24,448 62.94%
Tax -5,058 -9,452 -8,672 -11,111 -13,557 -12,342 -11,953 -43.72%
NP -55,807 -44,778 -50,691 -7,865 -21,494 -34,910 -36,401 33.06%
-
NP to SH -51,743 -40,028 -46,506 -9,273 -23,450 -36,685 -38,176 22.54%
-
Tax Rate - - - 342.30% - - - -
Total Cost 735,311 830,205 848,705 897,994 928,072 913,267 865,830 -10.34%
-
Net Worth 364,277 0 338,158 462,533 0 402,683 429,989 -10.49%
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 364,277 0 338,158 462,533 0 402,683 429,989 -10.49%
NOSH 551,935 544,857 463,231 600,692 53,490,001 544,166 537,487 1.78%
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 -8.21% -5.70% -6.35% -0.88% -2.37% -3.97% -4.39% -
ROE -14.20% 0.00% -13.75% -2.00% 0.00% -9.11% -8.88% -
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 123.11 144.15 172.27 148.18 1.69 161.41 154.32 -14.01%
EPS -9.37 -7.35 -10.04 -1.54 -0.04 -6.74 -7.10 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.73 0.77 0.00 0.74 0.80 -12.06%
Adjusted Per Share Value based on latest NOSH - 600,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.01 141.03 143.29 159.83 162.78 157.72 148.93 -12.47%
EPS -9.29 -7.19 -8.35 -1.67 -4.21 -6.59 -6.85 22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.00 0.6072 0.8305 0.00 0.7231 0.7721 -10.49%
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 0.65 0.58 0.44 0.38 0.47 0.38 0.31 -
P/RPS 0.53 0.40 0.26 0.26 27.73 0.24 0.20 91.83%
P/EPS -6.93 -7.89 -4.38 -24.62 -1,072.08 -5.64 -4.36 36.31%
EY -14.42 -12.67 -22.82 -4.06 -0.09 -17.74 -22.91 -26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.60 0.49 0.00 0.51 0.39 85.14%
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 - - 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 -
Price 0.00 0.00 0.58 0.46 0.44 0.39 0.34 -
P/RPS 0.00 0.00 0.34 0.31 25.96 0.24 0.22 -
P/EPS 0.00 0.00 -5.78 -29.80 -1,003.65 -5.79 -4.79 -
EY 0.00 0.00 -17.31 -3.36 -0.10 -17.29 -20.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.79 0.60 0.00 0.53 0.43 -

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