[KUB] QoQ Annualized 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- -361.99%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized 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 484,322 465,566 833,684 765,881 787,384 800,782 884,032 -33.02%
PBT -42,160 -24,714 15,320 -43,703 18,165 5,924 -11,452 138.23%
Tax 2,164 14,126 -9,952 -8,620 -5,590 -9,544 -6,832 -
NP -39,996 -10,588 5,368 -52,323 12,574 -3,620 -18,284 68.43%
-
NP to SH -40,789 -9,874 7,628 -44,916 17,144 600 -18,284 70.64%
-
Tax Rate - - 64.96% - 30.77% 161.11% - -
Total Cost 524,318 476,154 828,316 818,204 774,809 804,402 902,316 -30.34%
-
Net Worth 342,984 362,046 0 207,657 529,123 0 402,683 -10.13%
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 342,984 362,046 0 207,657 529,123 0 402,683 -10.13%
NOSH 553,200 548,555 544,857 309,936 687,173 544,166 544,166 1.10%
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 -8.26% -2.27% 0.64% -6.83% 1.60% -0.45% -2.07% -
ROE -11.89% -2.73% 0.00% -21.63% 3.24% 0.00% -4.54% -
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 87.55 84.87 153.01 247.11 114.58 147.16 162.46 -33.75%
EPS -7.37 -1.80 1.40 -8.26 3.16 0.12 -3.36 68.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.00 0.67 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 86.91 83.55 149.60 137.44 141.30 143.70 158.64 -33.02%
EPS -7.32 -1.77 1.37 -8.06 3.08 0.11 -3.28 70.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6155 0.6497 0.00 0.3726 0.9495 0.00 0.7226 -10.13%
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 1.05 0.77 0.38 0.18 0.33 0.32 0.23 174.94%
P/EPS -12.48 -36.11 41.43 -3.04 15.23 426.26 -11.31 6.77%
EY -8.01 -2.77 2.41 -32.94 6.57 0.23 -8.84 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.98 0.00 0.66 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 0.89 1.15 0.00 0.23 0.40 0.30 0.24 139.39%
P/EPS -10.58 -54.44 0.00 -4.00 18.44 399.06 -11.61 -6.00%
EY -9.45 -1.84 0.00 -24.99 5.42 0.25 -8.62 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 0.00 0.87 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