[KUB] QoQ TTM 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- 3.91%
YoY- 21.86%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 798,014 890,129 906,578 878,357 829,429 799,824 795,714 0.19%
PBT -42,019 3,246 -7,937 -22,568 -24,448 -63,853 -63,015 -23.61%
Tax -8,672 -11,111 -13,557 -12,342 -11,953 -6,135 -7,571 9.44%
NP -50,691 -7,865 -21,494 -34,910 -36,401 -69,988 -70,586 -19.75%
-
NP to SH -46,506 -9,273 -23,450 -36,685 -38,176 -68,560 -69,927 -23.75%
-
Tax Rate - 342.30% - - - - - -
Total Cost 848,705 897,994 928,072 913,267 865,830 869,812 866,300 -1.35%
-
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 -6.35% -0.88% -2.37% -3.97% -4.39% -8.75% -8.87% -
ROE -13.75% -2.00% 0.00% -9.11% -8.88% -17.00% -17.01% -
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 172.27 148.18 1.69 161.41 154.32 150.72 149.04 10.10%
EPS -10.04 -1.54 -0.04 -6.74 -7.10 -12.92 -13.10 -16.21%
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 143.20 159.73 162.68 157.62 148.84 143.53 142.79 0.19%
EPS -8.35 -1.66 -4.21 -6.58 -6.85 -12.30 -12.55 -23.73%
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 0.26 0.26 27.73 0.24 0.20 0.31 0.31 -11.03%
P/EPS -4.38 -24.62 -1,072.08 -5.64 -4.36 -3.64 -3.51 15.86%
EY -22.82 -4.06 -0.09 -17.74 -22.91 -27.49 -28.47 -13.67%
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 0.34 0.31 25.96 0.24 0.22 0.25 0.34 0.00%
P/EPS -5.78 -29.80 -1,003.65 -5.79 -4.79 -2.86 -3.82 31.69%
EY -17.31 -3.36 -0.10 -17.29 -20.89 -34.92 -26.19 -24.06%
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