[KUCHAI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 96.33%
YoY- 132470.08%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,288 6,952 7,816 5,701 2,894 4,388 4,771 -6.85%
PBT -22,820 -5,028 45,615 60,140 30,636 34,732 11,798 -
Tax -718 -1,632 -1,236 -1,141 -586 -912 -868 -11.85%
NP -23,538 -6,660 44,379 58,998 30,050 33,820 10,929 -
-
NP to SH -23,538 -6,660 44,379 58,998 30,050 33,820 10,929 -
-
Tax Rate - - 2.71% 1.90% 1.91% 2.63% 7.36% -
Total Cost 27,826 13,612 -36,563 -53,297 -27,156 -29,432 -6,158 -
-
Net Worth 264,430 274,594 277,962 277,624 250,910 251,888 230,892 9.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 264,430 274,594 277,962 277,624 250,910 251,888 230,892 9.43%
NOSH 120,091 118,928 120,742 120,721 120,688 2,623 2,623 1170.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -548.93% -95.80% 567.80% 1,034.82% 1,038.36% 770.74% 229.09% -
ROE -8.90% -2.43% 15.97% 21.25% 11.98% 13.43% 4.73% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.57 5.85 6.47 4.72 2.40 167.24 181.84 -92.67%
EPS -19.60 -5.60 36.80 48.93 24.80 28.00 9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2019 2.3089 2.3021 2.2997 2.079 96.00 88.00 -91.38%
Adjusted Per Share Value based on latest NOSH - 120,756
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.47 5.62 6.32 4.61 2.34 3.55 3.86 -6.83%
EPS -19.02 -5.38 35.86 47.68 24.28 27.33 8.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1369 2.219 2.2462 2.2435 2.0276 2.0355 1.8658 9.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.06 1.09 1.19 1.11 1.51 1.29 0.80 -
P/RPS 29.69 18.65 18.38 23.50 62.97 0.77 0.44 1544.77%
P/EPS -5.41 -19.46 3.24 2.27 6.06 0.10 0.19 -
EY -18.49 -5.14 30.89 44.03 16.49 999.19 520.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.52 0.48 0.73 0.01 0.01 1211.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 29/08/07 29/05/07 23/02/07 05/12/06 29/08/06 -
Price 1.00 1.08 1.06 1.13 1.27 1.24 1.10 -
P/RPS 28.01 18.48 16.38 23.93 52.96 0.74 0.60 1187.46%
P/EPS -5.10 -19.29 2.88 2.31 5.10 0.10 0.26 -
EY -19.60 -5.19 34.67 43.25 19.61 1,039.48 378.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.46 0.49 0.61 0.01 0.01 1156.40%

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