[KUB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.9%
YoY- -136.87%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 884,032 829,429 749,294 710,750 688,320 801,495 749,290 11.66%
PBT -11,452 -26,448 -16,453 -23,730 -18,972 -8,825 55,317 -
Tax -6,832 -11,953 -6,782 -6,440 -5,276 -9,562 -9,364 -18.97%
NP -18,284 -38,401 -23,236 -30,170 -24,248 -18,387 45,953 -
-
NP to SH -18,284 -39,558 -20,509 -27,618 -24,248 -18,387 45,953 -
-
Tax Rate - - - - - - 16.93% -
Total Cost 902,316 867,830 772,530 740,920 712,568 819,882 703,337 18.08%
-
Net Worth 402,683 403,722 407,523 410,439 398,815 392,531 415,426 -2.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 402,683 403,722 407,523 410,439 398,815 392,531 415,426 -2.05%
NOSH 544,166 538,296 536,215 533,038 531,754 516,488 512,872 4.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.07% -4.63% -3.10% -4.24% -3.52% -2.29% 6.13% -
ROE -4.54% -9.80% -5.03% -6.73% -6.08% -4.68% 11.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 162.46 154.08 139.74 133.34 129.44 155.18 146.10 7.33%
EPS -3.36 -7.14 -4.33 -5.66 -4.56 -3.56 8.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.76 0.77 0.75 0.76 0.81 -5.85%
Adjusted Per Share Value based on latest NOSH - 533,905
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 158.74 148.93 134.54 127.62 123.59 143.92 134.54 11.66%
EPS -3.28 -7.10 -3.68 -4.96 -4.35 -3.30 8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7231 0.7249 0.7317 0.737 0.7161 0.7048 0.7459 -2.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.31 0.47 0.46 0.62 0.73 0.61 -
P/RPS 0.23 0.20 0.34 0.34 0.48 0.47 0.42 -33.08%
P/EPS -11.31 -4.22 -12.29 -8.88 -13.60 -20.51 6.81 -
EY -8.84 -23.71 -8.14 -11.26 -7.35 -4.88 14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.62 0.60 0.83 0.96 0.75 -22.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 10/03/06 25/11/05 19/08/05 19/05/05 28/02/05 10/11/04 -
Price 0.39 0.34 0.37 0.50 0.46 0.55 0.55 -
P/RPS 0.24 0.22 0.26 0.37 0.36 0.35 0.38 -26.40%
P/EPS -11.61 -4.63 -9.67 -9.65 -10.09 -15.45 6.14 -
EY -8.62 -21.61 -10.34 -10.36 -9.91 -6.47 16.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.49 0.65 0.61 0.72 0.68 -15.32%

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