[KUB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -132.91%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 309,072 181,429 182,909 222,295 130,459 105,593 208,421 29.94%
PBT 8,462 5,835 6,409 -46,572 -19,264 -7,914 3,830 69.39%
Tax -1,554 -306 2,972 -12,231 -5,440 1,278 -2,488 -26.86%
NP 6,908 5,529 9,381 -58,803 -24,704 -6,636 1,342 197.23%
-
NP to SH 4,817 5,155 8,461 -59,755 -25,656 -6,844 1,907 85.16%
-
Tax Rate 18.36% 5.24% -46.37% - - - 64.96% -
Total Cost 302,164 175,900 173,528 281,098 155,163 112,229 207,079 28.55%
-
Net Worth 304,586 299,322 295,021 295,022 343,557 364,277 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 304,586 299,322 295,021 295,022 343,557 364,277 0 -
NOSH 553,793 554,301 556,644 556,645 554,125 551,935 544,857 1.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.24% 3.05% 5.13% -26.45% -18.94% -6.28% 0.64% -
ROE 1.58% 1.72% 2.87% -20.25% -7.47% -1.88% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.81 32.73 32.86 39.93 23.54 19.13 38.25 28.55%
EPS 0.87 0.93 1.52 -10.74 -4.63 -1.24 0.35 83.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.53 0.62 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 556,645
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.46 32.56 32.82 39.89 23.41 18.95 37.40 29.94%
EPS 0.86 0.93 1.52 -10.72 -4.60 -1.23 0.34 85.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5466 0.5371 0.5294 0.5294 0.6165 0.6537 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.34 0.50 0.83 0.92 0.65 0.58 -
P/RPS 0.52 1.04 1.52 2.08 3.91 3.40 1.52 -50.98%
P/EPS 33.34 36.56 32.89 -7.73 -19.87 -52.42 165.71 -65.56%
EY 3.00 2.74 3.04 -12.93 -5.03 -1.91 0.60 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.94 1.57 1.48 0.98 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 29/02/08 28/11/07 30/08/07 - -
Price 0.27 0.31 0.44 0.70 0.78 0.98 0.00 -
P/RPS 0.48 0.95 1.34 1.75 3.31 5.12 0.00 -
P/EPS 31.04 33.33 28.95 -6.52 -16.85 -79.03 0.00 -
EY 3.22 3.00 3.45 -15.34 -5.94 -1.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.83 1.32 1.26 1.48 0.00 -

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
Post a Comment