[KUB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -29.27%
YoY- -120.65%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 649,306 666,768 619,816 679,504 785,427 798,014 890,129 -18.95%
PBT -62,404 -69,920 -80,675 -50,749 -35,326 -42,019 3,246 -
Tax -18,358 -18,881 -11,077 -5,058 -9,452 -8,672 -11,111 39.71%
NP -80,762 -88,801 -91,752 -55,807 -44,778 -50,691 -7,865 371.76%
-
NP to SH -83,794 -90,348 -89,957 -51,743 -40,028 -46,506 -9,273 333.25%
-
Tax Rate - - - - - - 342.30% -
Total Cost 730,068 755,569 711,568 735,311 830,205 848,705 897,994 -12.88%
-
Net Worth 295,021 295,022 343,557 364,277 0 338,158 462,533 -25.88%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 295,021 295,022 343,557 364,277 0 338,158 462,533 -25.88%
NOSH 556,644 556,645 554,125 551,935 544,857 463,231 600,692 -4.94%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -12.44% -13.32% -14.80% -8.21% -5.70% -6.35% -0.88% -
ROE -28.40% -30.62% -26.18% -14.20% 0.00% -13.75% -2.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 116.65 119.78 111.85 123.11 144.15 172.27 148.18 -14.73%
EPS -15.05 -16.23 -16.23 -9.37 -7.35 -10.04 -1.54 356.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.62 0.66 0.00 0.73 0.77 -22.02%
Adjusted Per Share Value based on latest NOSH - 551,935
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 116.52 119.65 111.23 121.94 140.94 143.20 159.73 -18.94%
EPS -15.04 -16.21 -16.14 -9.29 -7.18 -8.35 -1.66 334.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.5294 0.6165 0.6537 0.00 0.6068 0.83 -25.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.83 0.92 0.65 0.58 0.44 0.38 -
P/RPS 0.43 0.69 0.82 0.53 0.40 0.26 0.26 39.80%
P/EPS -3.32 -5.11 -5.67 -6.93 -7.89 -4.38 -24.62 -73.67%
EY -30.11 -19.56 -17.65 -14.42 -12.67 -22.82 -4.06 279.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.57 1.48 0.98 0.00 0.60 0.49 54.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 - - - - 27/02/07 14/11/06 -
Price 0.44 0.00 0.00 0.00 0.00 0.58 0.46 -
P/RPS 0.38 0.00 0.00 0.00 0.00 0.34 0.31 14.52%
P/EPS -2.92 0.00 0.00 0.00 0.00 -5.78 -29.80 -78.71%
EY -34.21 0.00 0.00 0.00 0.00 -17.31 -3.36 369.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 0.00 0.79 0.60 24.12%

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