[KUB] QoQ Cumulative Quarter 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- -127.8%
YoY- -136.87%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 221,008 829,429 561,971 355,375 172,080 801,495 561,968 -46.35%
PBT -2,863 -26,448 -12,340 -11,865 -4,743 -8,825 41,488 -
Tax -1,708 -11,953 -5,087 -3,220 -1,319 -9,562 -7,023 -61.07%
NP -4,571 -38,401 -17,427 -15,085 -6,062 -18,387 34,465 -
-
NP to SH -4,571 -39,558 -15,382 -13,809 -6,062 -18,387 34,465 -
-
Tax Rate - - - - - - 16.93% -
Total Cost 225,579 867,830 579,398 370,460 178,142 819,882 527,503 -43.26%
-
Net Worth 402,683 403,722 407,523 410,439 398,815 392,531 415,426 -2.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 402,683 403,722 407,523 410,439 398,815 392,531 415,426 -2.05%
NOSH 544,166 538,296 536,215 533,038 531,754 516,488 512,872 4.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.07% -4.63% -3.10% -4.24% -3.52% -2.29% 6.13% -
ROE -1.14% -9.80% -3.77% -3.36% -1.52% -4.68% 8.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 40.61 154.08 104.80 66.67 32.36 155.18 109.57 -48.43%
EPS -0.84 -7.14 -3.25 -2.83 -1.14 -3.56 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.76 0.77 0.75 0.76 0.81 -5.85%
Adjusted Per Share Value based on latest NOSH - 533,905
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.66 148.84 100.85 63.77 30.88 143.83 100.84 -46.35%
EPS -0.82 -7.10 -2.76 -2.48 -1.09 -3.30 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7226 0.7245 0.7313 0.7365 0.7157 0.7044 0.7455 -2.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.31 0.47 0.46 0.62 0.73 0.61 -
P/RPS 0.94 0.20 0.45 0.69 1.92 0.47 0.56 41.28%
P/EPS -45.24 -4.22 -16.38 -17.76 -54.39 -20.51 9.08 -
EY -2.21 -23.71 -6.10 -5.63 -1.84 -4.88 11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.62 0.60 0.83 0.96 0.75 -22.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 10/03/06 25/11/05 19/08/05 19/05/05 28/02/05 10/11/04 -
Price 0.39 0.34 0.37 0.50 0.46 0.55 0.55 -
P/RPS 0.96 0.22 0.35 0.75 1.42 0.35 0.50 54.53%
P/EPS -46.43 -4.63 -12.90 -19.30 -40.35 -15.45 8.18 -
EY -2.15 -21.61 -7.75 -5.18 -2.48 -6.47 12.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.49 0.65 0.61 0.72 0.68 -15.32%

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