[KUB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 79.35%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 175,343 190,147 211,516 221,008 267,458 206,596 183,295 -2.90%
PBT -57,327 10,662 7,509 -2,863 -12,062 -521 -7,122 300.11%
Tax -4,427 579 -3,116 -1,708 -6,866 -1,867 -1,901 75.42%
NP -61,754 11,241 4,393 -4,571 -18,928 -2,388 -9,023 259.21%
-
NP to SH -59,364 12,558 4,871 -4,571 -22,131 -1,619 -8,364 268.00%
-
Tax Rate - -5.43% 41.50% - - - - -
Total Cost 237,097 178,906 207,123 225,579 286,386 208,984 192,318 14.93%
-
Net Worth 338,158 462,533 0 402,683 429,989 403,306 411,107 -12.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 338,158 462,533 0 402,683 429,989 403,306 411,107 -12.17%
NOSH 463,231 600,692 53,490,001 544,166 537,487 530,666 533,905 -9.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -35.22% 5.91% 2.08% -2.07% -7.08% -1.16% -4.92% -
ROE -17.56% 2.72% 0.00% -1.14% -5.15% -0.40% -2.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.85 31.65 0.40 40.61 49.76 38.93 34.33 6.70%
EPS -10.92 2.31 0.90 -0.84 -3.52 -0.45 -1.69 245.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.77 0.00 0.74 0.80 0.76 0.77 -3.48%
Adjusted Per Share Value based on latest NOSH - 544,166
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.47 34.12 37.96 39.66 48.00 37.07 32.89 -2.89%
EPS -10.65 2.25 0.87 -0.82 -3.97 -0.29 -1.50 268.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6068 0.83 0.00 0.7226 0.7716 0.7237 0.7377 -12.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.38 0.47 0.38 0.31 0.47 0.46 -
P/RPS 1.16 1.20 118.86 0.94 0.62 1.21 1.34 -9.14%
P/EPS -3.43 18.18 5,161.22 -45.24 -7.53 -154.05 -29.36 -76.00%
EY -29.13 5.50 0.02 -2.21 -13.28 -0.65 -3.41 316.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.00 0.51 0.39 0.62 0.60 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 14/11/06 25/08/06 14/06/06 10/03/06 25/11/05 19/08/05 -
Price 0.58 0.46 0.44 0.39 0.34 0.37 0.50 -
P/RPS 1.53 1.45 111.27 0.96 0.68 0.95 1.46 3.16%
P/EPS -4.53 22.00 4,831.78 -46.43 -8.26 -121.28 -31.92 -72.69%
EY -22.10 4.54 0.02 -2.15 -12.11 -0.82 -3.13 266.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.00 0.53 0.43 0.49 0.65 13.84%

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