[KUB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -140.01%
YoY- 37.91%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 749,294 710,750 688,320 801,495 749,290 718,964 667,132 8.04%
PBT -16,453 -23,730 -18,972 -8,825 55,317 82,342 96,072 -
Tax -6,782 -6,440 -5,276 -9,562 -9,364 -7,440 -4,724 27.23%
NP -23,236 -30,170 -24,248 -18,387 45,953 74,902 91,348 -
-
NP to SH -20,509 -27,618 -24,248 -18,387 45,953 74,902 91,348 -
-
Tax Rate - - - - 16.93% 9.04% 4.92% -
Total Cost 772,530 740,920 712,568 819,882 703,337 644,062 575,784 21.62%
-
Net Worth 407,523 410,439 398,815 392,531 415,426 410,491 373,054 6.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 407,523 410,439 398,815 392,531 415,426 410,491 373,054 6.06%
NOSH 536,215 533,038 531,754 516,488 512,872 506,779 504,128 4.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -3.10% -4.24% -3.52% -2.29% 6.13% 10.42% 13.69% -
ROE -5.03% -6.73% -6.08% -4.68% 11.06% 18.25% 24.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 139.74 133.34 129.44 155.18 146.10 141.87 132.33 3.69%
EPS -4.33 -5.66 -4.56 -3.56 8.96 14.78 18.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.76 0.81 0.81 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 517,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 134.54 127.62 123.59 143.92 134.54 129.10 119.79 8.04%
EPS -3.68 -4.96 -4.35 -3.30 8.25 13.45 16.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.737 0.7161 0.7048 0.7459 0.7371 0.6699 6.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.46 0.62 0.73 0.61 0.68 0.62 -
P/RPS 0.34 0.34 0.48 0.47 0.42 0.48 0.47 -19.39%
P/EPS -12.29 -8.88 -13.60 -20.51 6.81 4.60 3.42 -
EY -8.14 -11.26 -7.35 -4.88 14.69 21.74 29.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.83 0.96 0.75 0.84 0.84 -18.31%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 19/08/05 19/05/05 28/02/05 10/11/04 01/09/04 28/05/04 -
Price 0.37 0.50 0.46 0.55 0.55 0.67 0.68 -
P/RPS 0.26 0.37 0.36 0.35 0.38 0.47 0.51 -36.15%
P/EPS -9.67 -9.65 -10.09 -15.45 6.14 4.53 3.75 -
EY -10.34 -10.36 -9.91 -6.47 16.29 22.06 26.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.61 0.72 0.68 0.83 0.92 -34.26%

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