[KUB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -119.0%
YoY- 72.98%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 679,252 463,485 219,814 806,762 604,249 412,621 207,389 120.38%
PBT 10,696 6,182 2,069 -14,711 -5,879 -6,557 -3,664 -
Tax -4,261 -4,034 -1,965 -1,844 -1,864 -1,757 -1,229 128.89%
NP 6,435 2,148 104 -16,555 -7,743 -8,314 -4,893 -
-
NP to SH 7,150 3,251 589 -16,714 -7,632 -6,795 -4,138 -
-
Tax Rate 39.84% 65.25% 94.97% - - - - -
Total Cost 672,817 461,337 219,710 823,317 611,992 420,935 212,282 115.61%
-
Net Worth 272,667 267,103 261,538 267,103 272,667 278,232 278,232 -1.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 272,667 267,103 261,538 267,103 272,667 278,232 278,232 -1.33%
NOSH 556,465 556,465 556,465 556,465 556,465 556,465 556,465 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.95% 0.46% 0.05% -2.05% -1.28% -2.01% -2.36% -
ROE 2.62% 1.22% 0.23% -6.26% -2.80% -2.44% -1.49% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.07 83.29 39.50 144.98 108.59 74.15 37.27 120.38%
EPS 1.28 0.58 0.11 -3.00 -1.37 -1.22 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.47 0.48 0.49 0.50 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 556,465
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.89 83.17 39.45 144.77 108.43 74.04 37.22 120.36%
EPS 1.28 0.58 0.11 -3.00 -1.37 -1.22 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4793 0.4693 0.4793 0.4893 0.4993 0.4993 -1.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.465 0.475 0.405 0.41 0.47 0.52 0.63 -
P/RPS 0.38 0.57 1.03 0.28 0.43 0.70 1.69 -62.98%
P/EPS 36.19 81.30 382.63 -13.65 -34.27 -42.58 -84.72 -
EY 2.76 1.23 0.26 -7.33 -2.92 -2.35 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.86 0.85 0.96 1.04 1.26 -17.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 06/08/13 27/05/13 28/02/13 27/11/12 27/08/12 30/05/12 -
Price 0.425 0.50 0.495 0.365 0.45 0.51 0.56 -
P/RPS 0.35 0.60 1.25 0.25 0.41 0.69 1.50 -62.06%
P/EPS 33.08 85.58 467.66 -12.15 -32.81 -41.77 -75.31 -
EY 3.02 1.17 0.21 -8.23 -3.05 -2.39 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.05 0.76 0.92 1.02 1.12 -15.48%

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