[KUB] QoQ TTM 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- 44.32%
YoY- -111.5%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 890,129 906,578 878,357 829,429 799,824 795,714 805,118 6.91%
PBT 3,246 -7,937 -22,568 -24,448 -63,853 -63,015 -38,740 -
Tax -11,111 -13,557 -12,342 -11,953 -6,135 -7,571 -8,209 22.33%
NP -7,865 -21,494 -34,910 -36,401 -69,988 -70,586 -46,949 -69.57%
-
NP to SH -9,273 -23,450 -36,685 -38,176 -68,560 -69,927 -46,949 -66.05%
-
Tax Rate 342.30% - - - - - - -
Total Cost 897,994 928,072 913,267 865,830 869,812 866,300 852,067 3.55%
-
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 -0.88% -2.37% -3.97% -4.39% -8.75% -8.87% -5.83% -
ROE -2.00% 0.00% -9.11% -8.88% -17.00% -17.01% -11.77% -
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 148.18 1.69 161.41 154.32 150.72 149.04 151.41 -1.42%
EPS -1.54 -0.04 -6.74 -7.10 -12.92 -13.10 -8.83 -68.75%
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 159.83 162.78 157.72 148.93 143.62 142.88 144.57 6.91%
EPS -1.67 -4.21 -6.59 -6.85 -12.31 -12.56 -8.43 -65.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8305 0.00 0.7231 0.7721 0.7242 0.7382 0.7161 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 0.26 27.73 0.24 0.20 0.31 0.31 0.41 -26.16%
P/EPS -24.62 -1,072.08 -5.64 -4.36 -3.64 -3.51 -7.02 130.65%
EY -4.06 -0.09 -17.74 -22.91 -27.49 -28.47 -14.24 -56.64%
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 0.31 25.96 0.24 0.22 0.25 0.34 0.30 2.20%
P/EPS -29.80 -1,003.65 -5.79 -4.79 -2.86 -3.82 -5.21 219.49%
EY -3.36 -0.10 -17.29 -20.89 -34.92 -26.19 -19.19 -68.66%
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