[KUB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 25.74%
YoY- -144.63%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 800,782 884,032 829,429 749,294 710,750 688,320 801,495 -0.05%
PBT 5,924 -11,452 -26,448 -16,453 -23,730 -18,972 -8,825 -
Tax -9,544 -6,832 -11,953 -6,782 -6,440 -5,276 -9,562 -0.12%
NP -3,620 -18,284 -38,401 -23,236 -30,170 -24,248 -18,387 -66.25%
-
NP to SH 600 -18,284 -39,558 -20,509 -27,618 -24,248 -18,387 -
-
Tax Rate 161.11% - - - - - - -
Total Cost 804,402 902,316 867,830 772,530 740,920 712,568 819,882 -1.26%
-
Net Worth 0 402,683 403,722 407,523 410,439 398,815 392,531 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 402,683 403,722 407,523 410,439 398,815 392,531 -
NOSH 544,166 544,166 538,296 536,215 533,038 531,754 516,488 3.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.45% -2.07% -4.63% -3.10% -4.24% -3.52% -2.29% -
ROE 0.00% -4.54% -9.80% -5.03% -6.73% -6.08% -4.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.16 162.46 154.08 139.74 133.34 129.44 155.18 -3.48%
EPS 0.12 -3.36 -7.14 -4.33 -5.66 -4.56 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.75 0.76 0.77 0.75 0.76 -
Adjusted Per Share Value based on latest NOSH - 530,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 143.79 158.74 148.93 134.54 127.62 123.59 143.92 -0.06%
EPS 0.11 -3.28 -7.10 -3.68 -4.96 -4.35 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7231 0.7249 0.7317 0.737 0.7161 0.7048 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.38 0.31 0.47 0.46 0.62 0.73 -
P/RPS 0.32 0.23 0.20 0.34 0.34 0.48 0.47 -22.66%
P/EPS 426.26 -11.31 -4.22 -12.29 -8.88 -13.60 -20.51 -
EY 0.23 -8.84 -23.71 -8.14 -11.26 -7.35 -4.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.41 0.62 0.60 0.83 0.96 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 14/06/06 10/03/06 25/11/05 19/08/05 19/05/05 28/02/05 -
Price 0.44 0.39 0.34 0.37 0.50 0.46 0.55 -
P/RPS 0.30 0.24 0.22 0.26 0.37 0.36 0.35 -9.79%
P/EPS 399.06 -11.61 -4.63 -9.67 -9.65 -10.09 -15.45 -
EY 0.25 -8.62 -21.61 -10.34 -10.36 -9.91 -6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.45 0.49 0.65 0.61 0.72 -

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