[KLUANG] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 315.9%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
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 1,165 1,181 1,257 2,211 1,513 2,669 1,659 -20.97%
PBT 667 -1,278 -610 5,791 1,638 4,319 4,582 -72.29%
Tax -38 -30 -229 -401 -342 -2,220 -186 -65.27%
NP 629 -1,308 -839 5,390 1,296 2,099 4,396 -72.61%
-
NP to SH 629 -1,658 -839 5,390 1,296 2,184 4,396 -72.61%
-
Tax Rate 5.70% - - 6.92% 20.88% 51.40% 4.06% -
Total Cost 536 2,489 2,096 -3,179 217 570 -2,737 -
-
Net Worth 181,558 243,756 125,031 126,537 121,138 124,698 117,870 33.34%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 678 - - - 397 -
Div Payout % - - 0.00% - - - 9.04% -
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 181,558 243,756 125,031 126,537 121,138 124,698 117,870 33.34%
NOSH 60,519 76,405 2,006 2,006 2,005 2,087 2,006 867.10%
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 53.99% -110.75% -66.75% 243.78% 85.66% 78.64% 264.98% -
ROE 0.35% -0.68% -0.67% 4.26% 1.07% 1.75% 3.73% -
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 1.93 1.55 62.66 110.22 75.43 127.88 82.70 -91.81%
EPS 1.05 -2.17 -41.82 268.69 64.61 104.64 219.14 -97.14%
DPS 0.00 0.00 33.80 0.00 0.00 0.00 19.80 -
NAPS 3.00 3.1903 62.322 63.0788 60.3918 59.7458 58.7582 -86.21%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.87 1.90 2.02 3.56 2.43 4.29 2.67 -21.11%
EPS 1.01 -2.67 -1.35 8.67 2.08 3.51 7.07 -72.64%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.64 -
NAPS 2.9206 3.9212 2.0113 2.0355 1.9487 2.006 1.8961 33.33%
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 2.65 2.82 4.08 3.93 4.07 4.60 4.73 -
P/RPS 137.66 182.44 6.51 3.57 5.40 3.60 5.72 731.95%
P/EPS 254.97 -129.95 -9.76 1.46 6.30 4.40 2.16 2299.36%
EY 0.39 -0.77 -10.25 68.37 15.87 22.75 46.33 -95.84%
DY 0.00 0.00 8.28 0.00 0.00 0.00 4.19 -
P/NAPS 0.88 0.88 0.07 0.06 0.07 0.08 0.08 393.88%
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 23/11/05 30/08/05 19/05/05 21/02/05 30/11/04 27/08/04 25/05/04 -
Price 2.52 2.72 3.34 4.22 4.20 4.17 5.07 -
P/RPS 130.91 175.97 5.33 3.83 5.57 3.26 6.13 668.30%
P/EPS 242.46 -125.35 -7.99 1.57 6.50 3.99 2.31 2118.82%
EY 0.41 -0.80 -12.52 63.67 15.38 25.09 43.22 -95.50%
DY 0.00 0.00 10.12 0.00 0.00 0.00 3.91 -
P/NAPS 0.84 0.85 0.05 0.07 0.07 0.07 0.09 342.69%

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