[KUB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	362,316	179,759	892,508	681,460	372,388	182,909	585,537	-27.40%
YoY %	101.56%	-79.86%	30.97%	83.00%	103.59%	-68.76%	-	-
Horiz. %	61.88%	30.70%	152.43%	116.38%	63.60%	31.24%	100.00%	-
PBT	37,588	3,415	46,500	25,643	17,181	6,409	-78,192	-
YoY %	1,000.67%	-92.66%	81.34%	49.25%	168.08%	108.20%	-	-
Horiz. %	-48.07%	-4.37%	-59.47%	-32.79%	-21.97%	-8.20%	100.00%	-
Tax	-2,720	-1,319	-9,593	-3,825	-2,271	2,972	-10,608	-59.67%
YoY %	-106.22%	86.25%	-150.80%	-68.43%	-176.41%	128.02%	-	-
Horiz. %	25.64%	12.43%	90.43%	36.06%	21.41%	-28.02%	100.00%	-
NP	34,868	2,096	36,907	21,818	14,910	9,381	-88,800	-
YoY %	1,563.55%	-94.32%	69.16%	46.33%	58.94%	110.56%	-	-
Horiz. %	-39.27%	-2.36%	-41.56%	-24.57%	-16.79%	-10.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,980	2,431	32,044	18,433	13,616	8,461	-86,130	-
YoY %	639.61%	-92.41%	73.84%	35.38%	60.93%	109.82%	-	-
Horiz. %	-20.88%	-2.82%	-37.20%	-21.40%	-15.81%	-9.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.24%	38.62%	20.63%	14.92%	13.22%	-46.37%	-	-
YoY %	-81.25%	87.20%	38.27%	12.86%	128.51%	0.00%	-	-
Horiz. %	-15.61%	-83.29%	-44.49%	-32.18%	-28.51%	100.00%	-	-
Total Cost	327,448	177,663	855,601	659,642	357,478	173,528	674,337	-38.24%
YoY %	84.31%	-79.24%	29.71%	84.53%	106.01%	-74.27%	-	-
Horiz. %	48.56%	26.35%	126.88%	97.82%	53.01%	25.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,860	314,924	317,207	306,288	300,107	295,021	287,451	8.05%
YoY %	2.52%	-0.72%	3.56%	2.06%	1.72%	2.63%	-	-
Horiz. %	112.32%	109.56%	110.35%	106.55%	104.40%	102.63%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	322,860	314,924	317,207	306,288	300,107	295,021	287,451	8.05%
YoY %	2.52%	-0.72%	3.56%	2.06%	1.72%	2.63%	-	-
Horiz. %	112.32%	109.56%	110.35%	106.55%	104.40%	102.63%	100.00%	-
NOSH	556,656	552,500	556,504	556,888	555,755	556,644	552,790	0.46%
YoY %	0.75%	-0.72%	-0.07%	0.20%	-0.16%	0.70%	-	-
Horiz. %	100.70%	99.95%	100.67%	100.74%	100.54%	100.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.62%	1.17%	4.14%	3.20%	4.00%	5.13%	-15.17%	-
YoY %	722.22%	-71.74%	29.37%	-20.00%	-22.03%	133.82%	-	-
Horiz. %	-63.41%	-7.71%	-27.29%	-21.09%	-26.37%	-33.82%	100.00%	-
ROE	5.57%	0.77%	10.10%	6.02%	4.54%	2.87%	-29.96%	-
YoY %	623.38%	-92.38%	67.77%	32.60%	58.19%	109.58%	-	-
Horiz. %	-18.59%	-2.57%	-33.71%	-20.09%	-15.15%	-9.58%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	65.09	32.54	160.38	122.37	67.01	32.86	105.92	-27.74%
YoY %	100.03%	-79.71%	31.06%	82.61%	103.93%	-68.98%	-	-
Horiz. %	61.45%	30.72%	151.42%	115.53%	63.26%	31.02%	100.00%	-
EPS	3.23	0.44	5.76	3.31	2.45	1.52	-15.58	-
YoY %	634.09%	-92.36%	74.02%	35.10%	61.18%	109.76%	-	-
Horiz. %	-20.73%	-2.82%	-36.97%	-21.25%	-15.73%	-9.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.58	0.57	0.57	0.55	0.54	0.53	0.52	7.55%
YoY %	1.75%	0.00%	3.64%	1.85%	1.89%	1.92%	-	-
Horiz. %	111.54%	109.62%	109.62%	105.77%	103.85%	101.92%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 553,793
RPS	65.02	32.26	160.16	122.29	66.82	32.82	105.07	-27.40%
YoY %	101.55%	-79.86%	30.97%	83.01%	103.60%	-68.76%	-	-
Horiz. %	61.88%	30.70%	152.43%	116.39%	63.60%	31.24%	100.00%	-
EPS	3.23	0.44	5.75	3.31	2.44	1.52	-15.46	-
YoY %	634.09%	-92.35%	73.72%	35.66%	60.53%	109.83%	-	-
Horiz. %	-20.89%	-2.85%	-37.19%	-21.41%	-15.78%	-9.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5794	0.5651	0.5692	0.5496	0.5385	0.5294	0.5158	8.06%
YoY %	2.53%	-0.72%	3.57%	2.06%	1.72%	2.64%	-	-
Horiz. %	112.33%	109.56%	110.35%	106.55%	104.40%	102.64%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.55	0.28	0.26	0.29	0.34	0.50	0.83	-
P/RPS	0.85	0.86	0.16	0.24	0.51	1.52	0.78	5.90%
YoY %	-1.16%	437.50%	-33.33%	-52.94%	-66.45%	94.87%	-	-
Horiz. %	108.97%	110.26%	20.51%	30.77%	65.38%	194.87%	100.00%	-
P/EPS	17.03	63.64	4.52	8.76	13.88	32.89	-5.33	-
YoY %	-73.24%	1,307.96%	-48.40%	-36.89%	-57.80%	717.07%	-	-
Horiz. %	-319.51%	-1,194.00%	-84.80%	-164.35%	-260.41%	-617.07%	100.00%	-
EY	5.87	1.57	22.15	11.41	7.21	3.04	-18.77	-
YoY %	273.89%	-92.91%	94.13%	58.25%	137.17%	116.20%	-	-
Horiz. %	-31.27%	-8.36%	-118.01%	-60.79%	-38.41%	-16.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	0.49	0.46	0.53	0.63	0.94	1.60	-29.37%
YoY %	93.88%	6.52%	-13.21%	-15.87%	-32.98%	-41.25%	-	-
Horiz. %	59.37%	30.62%	28.75%	33.12%	39.38%	58.75%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	27/05/09	26/02/09	27/11/08	29/08/08	29/05/08	29/02/08	-
Price	0.51	0.52	0.29	0.27	0.31	0.44	0.70	-
P/RPS	0.78	1.60	0.18	0.22	0.46	1.34	0.66	11.79%
YoY %	-51.25%	788.89%	-18.18%	-52.17%	-65.67%	103.03%	-	-
Horiz. %	118.18%	242.42%	27.27%	33.33%	69.70%	203.03%	100.00%	-
P/EPS	15.79	118.18	5.04	8.16	12.65	28.95	-4.49	-
YoY %	-86.64%	2,244.84%	-38.24%	-35.49%	-56.30%	744.77%	-	-
Horiz. %	-351.67%	-2,632.07%	-112.25%	-181.74%	-281.74%	-644.77%	100.00%	-
EY	6.33	0.85	19.86	12.26	7.90	3.45	-22.26	-
YoY %	644.71%	-95.72%	61.99%	55.19%	128.99%	115.50%	-	-
Horiz. %	-28.44%	-3.82%	-89.22%	-55.08%	-35.49%	-15.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	0.91	0.51	0.49	0.57	0.83	1.35	-24.84%
YoY %	-3.30%	78.43%	4.08%	-14.04%	-31.33%	-38.52%	-	-
Horiz. %	65.19%	67.41%	37.78%	36.30%	42.22%	61.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos