[KUB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 157.81%
YoY- 875.66%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 105,593 208,421 175,343 190,147 211,516 221,008 267,458 -46.27%
PBT -7,914 3,830 -57,327 10,662 7,509 -2,863 -12,062 -24.55%
Tax 1,278 -2,488 -4,427 579 -3,116 -1,708 -6,866 -
NP -6,636 1,342 -61,754 11,241 4,393 -4,571 -18,928 -50.37%
-
NP to SH -6,844 1,907 -59,364 12,558 4,871 -4,571 -22,131 -54.36%
-
Tax Rate - 64.96% - -5.43% 41.50% - - -
Total Cost 112,229 207,079 237,097 178,906 207,123 225,579 286,386 -46.54%
-
Net Worth 364,277 0 338,158 462,533 0 402,683 429,989 -10.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 364,277 0 338,158 462,533 0 402,683 429,989 -10.49%
NOSH 551,935 544,857 463,231 600,692 53,490,001 544,166 537,487 1.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -6.28% 0.64% -35.22% 5.91% 2.08% -2.07% -7.08% -
ROE -1.88% 0.00% -17.56% 2.72% 0.00% -1.14% -5.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.13 38.25 37.85 31.65 0.40 40.61 49.76 -47.22%
EPS -1.24 0.35 -10.92 2.31 0.90 -0.84 -3.52 -50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.73 0.77 0.00 0.74 0.80 -12.06%
Adjusted Per Share Value based on latest NOSH - 600,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.95 37.40 31.47 34.12 37.96 39.66 48.00 -46.27%
EPS -1.23 0.34 -10.65 2.25 0.87 -0.82 -3.97 -54.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.00 0.6068 0.83 0.00 0.7226 0.7716 -10.49%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.58 0.44 0.38 0.47 0.38 0.31 -
P/RPS 3.40 1.52 1.16 1.20 118.86 0.94 0.62 211.94%
P/EPS -52.42 165.71 -3.43 18.18 5,161.22 -45.24 -7.53 265.88%
EY -1.91 0.60 -29.13 5.50 0.02 -2.21 -13.28 -72.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.60 0.49 0.00 0.51 0.39 85.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 - 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 -
Price 0.98 0.00 0.58 0.46 0.44 0.39 0.34 -
P/RPS 5.12 0.00 1.53 1.45 111.27 0.96 0.68 285.57%
P/EPS -79.03 0.00 -4.53 22.00 4,831.78 -46.43 -8.26 352.55%
EY -1.27 0.00 -22.10 4.54 0.02 -2.15 -12.11 -77.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.79 0.60 0.00 0.53 0.43 128.47%

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