[KUB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -92.88%
YoY- -115.14%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 787,384 800,782 884,032 829,429 749,294 710,750 688,320 9.36%
PBT 18,165 5,924 -11,452 -26,448 -16,453 -23,730 -18,972 -
Tax -5,590 -9,544 -6,832 -11,953 -6,782 -6,440 -5,276 3.92%
NP 12,574 -3,620 -18,284 -38,401 -23,236 -30,170 -24,248 -
-
NP to SH 17,144 600 -18,284 -39,558 -20,509 -27,618 -24,248 -
-
Tax Rate 30.77% 161.11% - - - - - -
Total Cost 774,809 804,402 902,316 867,830 772,530 740,920 712,568 5.73%
-
Net Worth 529,123 0 402,683 403,722 407,523 410,439 398,815 20.72%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 529,123 0 402,683 403,722 407,523 410,439 398,815 20.72%
NOSH 687,173 544,166 544,166 538,296 536,215 533,038 531,754 18.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.60% -0.45% -2.07% -4.63% -3.10% -4.24% -3.52% -
ROE 3.24% 0.00% -4.54% -9.80% -5.03% -6.73% -6.08% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 114.58 147.16 162.46 154.08 139.74 133.34 129.44 -7.80%
EPS 3.16 0.12 -3.36 -7.14 -4.33 -5.66 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.00 0.74 0.75 0.76 0.77 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 537,487
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 141.38 143.79 158.74 148.93 134.54 127.62 123.59 9.37%
EPS 3.08 0.11 -3.28 -7.10 -3.68 -4.96 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.00 0.7231 0.7249 0.7317 0.737 0.7161 20.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.47 0.38 0.31 0.47 0.46 0.62 -
P/RPS 0.33 0.32 0.23 0.20 0.34 0.34 0.48 -22.08%
P/EPS 15.23 426.26 -11.31 -4.22 -12.29 -8.88 -13.60 -
EY 6.57 0.23 -8.84 -23.71 -8.14 -11.26 -7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.51 0.41 0.62 0.60 0.83 -29.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 25/08/06 14/06/06 10/03/06 25/11/05 19/08/05 19/05/05 -
Price 0.46 0.44 0.39 0.34 0.37 0.50 0.46 -
P/RPS 0.40 0.30 0.24 0.22 0.26 0.37 0.36 7.26%
P/EPS 18.44 399.06 -11.61 -4.63 -9.67 -9.65 -10.09 -
EY 5.42 0.25 -8.62 -21.61 -10.34 -10.36 -9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.53 0.45 0.49 0.65 0.61 -1.09%

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