[KUB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.73%
YoY- -277.92%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 857,626 819,187 806,762 790,807 780,818 754,856 708,454 13.59%
PBT -1,972 -8,978 -14,711 -42,821 -55,403 -52,277 -51,197 -88.61%
Tax -4,121 -2,580 -1,844 -6,918 -7,159 -7,573 -7,626 -33.68%
NP -6,093 -11,558 -16,555 -49,739 -62,562 -59,850 -58,823 -77.97%
-
NP to SH -6,668 -11,987 -16,714 -48,910 -60,931 -59,503 -60,401 -77.01%
-
Tax Rate - - - - - - - -
Total Cost 863,719 830,745 823,317 840,546 843,380 814,706 767,277 8.22%
-
Net Worth 267,103 261,538 267,103 273,419 276,770 279,594 283,833 -3.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 267,103 261,538 267,103 273,419 276,770 279,594 283,833 -3.97%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.71% -1.41% -2.05% -6.29% -8.01% -7.93% -8.30% -
ROE -2.50% -4.58% -6.26% -17.89% -22.01% -21.28% -21.28% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 154.12 147.21 144.98 141.72 141.06 134.99 127.30 13.60%
EPS -1.20 -2.15 -3.00 -8.77 -11.01 -10.64 -10.85 -76.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.48 0.49 0.50 0.50 0.51 -3.96%
Adjusted Per Share Value based on latest NOSH - 556,465
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 153.90 147.00 144.77 141.91 140.12 135.46 127.13 13.59%
EPS -1.20 -2.15 -3.00 -8.78 -10.93 -10.68 -10.84 -76.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4693 0.4793 0.4907 0.4967 0.5017 0.5093 -3.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.475 0.405 0.41 0.47 0.52 0.63 0.68 -
P/RPS 0.31 0.28 0.28 0.33 0.37 0.47 0.53 -30.08%
P/EPS -39.64 -18.80 -13.65 -5.36 -4.72 -5.92 -6.27 242.29%
EY -2.52 -5.32 -7.33 -18.65 -21.17 -16.89 -15.96 -70.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.86 0.85 0.96 1.04 1.26 1.33 -17.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 27/05/13 28/02/13 27/11/12 27/08/12 30/05/12 29/02/12 -
Price 0.50 0.495 0.365 0.45 0.51 0.56 0.71 -
P/RPS 0.32 0.34 0.25 0.32 0.36 0.41 0.56 -31.16%
P/EPS -41.73 -22.98 -12.15 -5.13 -4.63 -5.26 -6.54 244.40%
EY -2.40 -4.35 -8.23 -19.48 -21.58 -19.00 -15.29 -70.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 0.76 0.92 1.02 1.12 1.39 -17.59%

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