[KUB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -48.94%
YoY- -295.14%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 725,142 679,504 906,578 795,714 713,274 588,440 519,840 5.69%
PBT -48,655 -50,749 -7,937 -63,015 47,287 -262,145 -31,563 7.47%
Tax -19,942 -5,058 -13,557 -7,571 -11,452 -5,912 624 -
NP -68,597 -55,807 -21,494 -70,586 35,835 -268,057 -30,939 14.17%
-
NP to SH -71,795 -51,743 -23,450 -69,927 35,835 -268,057 -30,939 15.04%
-
Tax Rate - - - - 24.22% - - -
Total Cost 793,739 735,311 928,072 866,300 677,439 856,497 550,779 6.27%
-
Net Worth 299,322 364,277 0 411,107 411,018 338,657 565,507 -10.05%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 299,322 364,277 0 411,107 411,018 338,657 565,507 -10.05%
NOSH 554,301 551,935 53,490,001 533,905 507,430 505,458 504,917 1.56%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -9.46% -8.21% -2.37% -8.87% 5.02% -45.55% -5.95% -
ROE -23.99% -14.20% 0.00% -17.01% 8.72% -79.15% -5.47% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 130.82 123.11 1.69 149.04 140.57 116.42 102.96 4.06%
EPS -12.95 -9.37 -0.04 -13.10 7.06 -53.03 -6.13 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.66 0.00 0.77 0.81 0.67 1.12 -11.43%
Adjusted Per Share Value based on latest NOSH - 533,905
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 130.21 122.01 162.78 142.88 128.08 105.66 93.34 5.69%
EPS -12.89 -9.29 -4.21 -12.56 6.43 -48.13 -5.56 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5375 0.6541 0.00 0.7382 0.738 0.6081 1.0154 -10.05%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.34 0.65 0.47 0.46 0.68 0.56 0.70 -
P/RPS 0.26 0.53 27.73 0.31 0.48 0.48 0.68 -14.79%
P/EPS -2.63 -6.93 -1,072.08 -3.51 9.63 -1.06 -11.42 -21.69%
EY -38.10 -14.42 -0.09 -28.47 10.39 -94.70 -8.75 27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.98 0.00 0.60 0.84 0.84 0.63 0.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 - 25/08/06 19/08/05 01/09/04 22/08/03 30/08/02 -
Price 0.31 0.00 0.44 0.50 0.67 0.63 0.68 -
P/RPS 0.24 0.00 25.96 0.34 0.48 0.54 0.66 -15.50%
P/EPS -2.39 0.00 -1,003.65 -3.82 9.49 -1.19 -11.10 -22.56%
EY -41.78 0.00 -0.10 -26.19 10.54 -84.18 -9.01 29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.65 0.83 0.94 0.61 -1.12%

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