[KUB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 451.95%
YoY- 147.84%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 181,763 947,856 679,252 463,485 219,814 806,762 604,249 -55.13%
PBT 2,568 5,491 10,696 6,182 2,069 -14,711 -5,879 -
Tax -1,289 302 -4,261 -4,034 -1,965 -1,844 -1,864 -21.81%
NP 1,279 5,793 6,435 2,148 104 -16,555 -7,743 -
-
NP to SH 889 4,846 7,150 3,251 589 -16,714 -7,632 -
-
Tax Rate 50.19% -5.50% 39.84% 65.25% 94.97% - - -
Total Cost 180,484 942,063 672,817 461,337 219,710 823,317 611,992 -55.72%
-
Net Worth 272,667 272,667 272,667 267,103 261,538 267,103 272,667 0.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 272,667 272,667 272,667 267,103 261,538 267,103 272,667 0.00%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.70% 0.61% 0.95% 0.46% 0.05% -2.05% -1.28% -
ROE 0.33% 1.78% 2.62% 1.22% 0.23% -6.26% -2.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.66 170.34 122.07 83.29 39.50 144.98 108.59 -55.14%
EPS 0.16 0.87 1.28 0.58 0.11 -3.00 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.48 0.47 0.48 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 556,465
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.64 170.20 121.97 83.22 39.47 144.86 108.50 -55.13%
EPS 0.16 0.87 1.28 0.58 0.11 -3.00 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.4896 0.4896 0.4796 0.4696 0.4796 0.4896 0.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.405 0.465 0.475 0.405 0.41 0.47 -
P/RPS 1.30 0.24 0.38 0.57 1.03 0.28 0.43 109.22%
P/EPS 266.03 46.51 36.19 81.30 382.63 -13.65 -34.27 -
EY 0.38 2.15 2.76 1.23 0.26 -7.33 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.95 0.99 0.86 0.85 0.96 -6.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 28/11/13 06/08/13 27/05/13 28/02/13 27/11/12 -
Price 0.52 0.435 0.425 0.50 0.495 0.365 0.45 -
P/RPS 1.59 0.26 0.35 0.60 1.25 0.25 0.41 147.04%
P/EPS 325.49 49.95 33.08 85.58 467.66 -12.15 -32.81 -
EY 0.31 2.00 3.02 1.17 0.21 -8.23 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 0.87 1.04 1.05 0.76 0.92 9.91%

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