[KUB] QoQ 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- 80.64%
YoY- 45.78%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 211,516 221,008 267,458 206,596 183,295 172,080 239,527 -7.97%
PBT 7,509 -2,863 -12,062 -521 -7,122 -4,743 -50,313 -
Tax -3,116 -1,708 -6,866 -1,867 -1,901 -1,319 -2,539 14.67%
NP 4,393 -4,571 -18,928 -2,388 -9,023 -6,062 -52,852 -
-
NP to SH 4,871 -4,571 -22,131 -1,619 -8,364 -6,062 -52,852 -
-
Tax Rate 41.50% - - - - - - -
Total Cost 207,123 225,579 286,386 208,984 192,318 178,142 292,379 -20.58%
-
Net Worth 0 402,683 429,989 403,306 411,107 398,815 393,028 -
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 0 402,683 429,989 403,306 411,107 398,815 393,028 -
NOSH 53,490,001 544,166 537,487 530,666 533,905 531,754 517,142 2122.27%
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 2.08% -2.07% -7.08% -1.16% -4.92% -3.52% -22.07% -
ROE 0.00% -1.14% -5.15% -0.40% -2.03% -1.52% -13.45% -
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 0.40 40.61 49.76 38.93 34.33 32.36 46.32 -95.82%
EPS 0.90 -0.84 -3.52 -0.45 -1.69 -1.14 -10.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.80 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 37.98 39.68 48.02 37.10 32.91 30.90 43.01 -7.97%
EPS 0.87 -0.82 -3.97 -0.29 -1.50 -1.09 -9.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7231 0.7721 0.7242 0.7382 0.7161 0.7057 -
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 118.86 0.94 0.62 1.21 1.34 1.92 1.58 1696.20%
P/EPS 5,161.22 -45.24 -7.53 -154.05 -29.36 -54.39 -7.14 -
EY 0.02 -2.21 -13.28 -0.65 -3.41 -1.84 -14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.39 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 111.27 0.96 0.68 0.95 1.46 1.42 1.19 1977.28%
P/EPS 4,831.78 -46.43 -8.26 -121.28 -31.92 -40.35 -5.38 -
EY 0.02 -2.15 -12.11 -0.82 -3.13 -2.48 -18.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.43 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