[KUB] QoQ Cumulative 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- -157.17%
YoY- -115.14%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 590,538 400,391 221,008 829,429 561,971 355,375 172,080 127.34%
PBT 13,624 2,962 -2,863 -26,448 -12,340 -11,865 -4,743 -
Tax -4,193 -4,772 -1,708 -11,953 -5,087 -3,220 -1,319 116.04%
NP 9,431 -1,810 -4,571 -38,401 -17,427 -15,085 -6,062 -
-
NP to SH 12,858 300 -4,571 -39,558 -15,382 -13,809 -6,062 -
-
Tax Rate 30.78% 161.11% - - - - - -
Total Cost 581,107 402,201 225,579 867,830 579,398 370,460 178,142 119.79%
-
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 2.43% 0.00% -1.14% -9.80% -3.77% -3.36% -1.52% -
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 85.94 73.58 40.61 154.08 104.80 66.67 32.36 91.66%
EPS 2.37 0.06 -0.84 -7.14 -3.25 -2.83 -1.14 -
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 106.04 71.89 39.68 148.93 100.91 63.81 30.90 127.34%
EPS 2.31 0.05 -0.82 -7.10 -2.76 -2.48 -1.09 -
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 0.44 0.64 0.94 0.20 0.45 0.69 1.92 -62.51%
P/EPS 20.31 852.53 -45.24 -4.22 -16.38 -17.76 -54.39 -
EY 4.92 0.12 -2.21 -23.71 -6.10 -5.63 -1.84 -
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 0.54 0.60 0.96 0.22 0.35 0.75 1.42 -47.47%
P/EPS 24.58 798.11 -46.43 -4.63 -12.90 -19.30 -40.35 -
EY 4.07 0.13 -2.15 -21.61 -7.75 -5.18 -2.48 -
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