[KUB] QoQ 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- -1266.96%
YoY- 58.13%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 190,147 211,516 221,008 267,458 206,596 183,295 172,080 6.87%
PBT 10,662 7,509 -2,863 -12,062 -521 -7,122 -4,743 -
Tax 579 -3,116 -1,708 -6,866 -1,867 -1,901 -1,319 -
NP 11,241 4,393 -4,571 -18,928 -2,388 -9,023 -6,062 -
-
NP to SH 12,558 4,871 -4,571 -22,131 -1,619 -8,364 -6,062 -
-
Tax Rate -5.43% 41.50% - - - - - -
Total Cost 178,906 207,123 225,579 286,386 208,984 192,318 178,142 0.28%
-
Net Worth 462,533 0 402,683 429,989 403,306 411,107 398,815 10.37%
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 462,533 0 402,683 429,989 403,306 411,107 398,815 10.37%
NOSH 600,692 53,490,001 544,166 537,487 530,666 533,905 531,754 8.45%
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 5.91% 2.08% -2.07% -7.08% -1.16% -4.92% -3.52% -
ROE 2.72% 0.00% -1.14% -5.15% -0.40% -2.03% -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 31.65 0.40 40.61 49.76 38.93 34.33 32.36 -1.46%
EPS 2.31 0.90 -0.84 -3.52 -0.45 -1.69 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.00 0.74 0.80 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 34.12 37.96 39.66 48.00 37.07 32.89 30.88 6.87%
EPS 2.25 0.87 -0.82 -3.97 -0.29 -1.50 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.00 0.7226 0.7716 0.7237 0.7377 0.7157 10.37%
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 1.20 118.86 0.94 0.62 1.21 1.34 1.92 -26.87%
P/EPS 18.18 5,161.22 -45.24 -7.53 -154.05 -29.36 -54.39 -
EY 5.50 0.02 -2.21 -13.28 -0.65 -3.41 -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 0.39 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 1.45 111.27 0.96 0.68 0.95 1.46 1.42 1.40%
P/EPS 22.00 4,831.78 -46.43 -8.26 -121.28 -31.92 -40.35 -
EY 4.54 0.02 -2.15 -12.11 -0.82 -3.13 -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 0.43 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