[KUB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 53.78%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 765,881 787,384 800,782 884,032 829,429 749,294 710,750 5.09%
PBT -43,703 18,165 5,924 -11,452 -26,448 -16,453 -23,730 50.08%
Tax -8,620 -5,590 -9,544 -6,832 -11,953 -6,782 -6,440 21.39%
NP -52,323 12,574 -3,620 -18,284 -38,401 -23,236 -30,170 44.20%
-
NP to SH -44,916 17,144 600 -18,284 -39,558 -20,509 -27,618 38.17%
-
Tax Rate - 30.77% 161.11% - - - - -
Total Cost 818,204 774,809 804,402 902,316 867,830 772,530 740,920 6.81%
-
Net Worth 207,657 529,123 0 402,683 403,722 407,523 410,439 -36.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 207,657 529,123 0 402,683 403,722 407,523 410,439 -36.42%
NOSH 309,936 687,173 544,166 544,166 538,296 536,215 533,038 -30.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -6.83% 1.60% -0.45% -2.07% -4.63% -3.10% -4.24% -
ROE -21.63% 3.24% 0.00% -4.54% -9.80% -5.03% -6.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 247.11 114.58 147.16 162.46 154.08 139.74 133.34 50.70%
EPS -8.26 3.16 0.12 -3.36 -7.14 -4.33 -5.66 28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.77 0.00 0.74 0.75 0.76 0.77 -8.83%
Adjusted Per Share Value based on latest NOSH - 544,166
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 137.44 141.30 143.70 158.64 148.84 134.46 127.54 5.09%
EPS -8.06 3.08 0.11 -3.28 -7.10 -3.68 -4.96 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3726 0.9495 0.00 0.7226 0.7245 0.7313 0.7365 -36.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.38 0.47 0.38 0.31 0.47 0.46 -
P/RPS 0.18 0.33 0.32 0.23 0.20 0.34 0.34 -34.48%
P/EPS -3.04 15.23 426.26 -11.31 -4.22 -12.29 -8.88 -50.96%
EY -32.94 6.57 0.23 -8.84 -23.71 -8.14 -11.26 104.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.49 0.00 0.51 0.41 0.62 0.60 6.54%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 25/11/05 19/08/05 -
Price 0.58 0.46 0.44 0.39 0.34 0.37 0.50 -
P/RPS 0.23 0.40 0.30 0.24 0.22 0.26 0.37 -27.10%
P/EPS -4.00 18.44 399.06 -11.61 -4.63 -9.67 -9.65 -44.31%
EY -24.99 5.42 0.25 -8.62 -21.61 -10.34 -10.36 79.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.60 0.00 0.53 0.45 0.49 0.65 21.38%

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