[KUB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1669.99%
YoY- -882.3%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 206,596 183,295 172,080 239,527 202,486 192,699 166,783 15.32%
PBT -521 -7,122 -4,743 -50,313 317 17,153 24,018 -
Tax -1,867 -1,901 -1,319 -2,539 -3,303 -2,539 -1,181 35.66%
NP -2,388 -9,023 -6,062 -52,852 -2,986 14,614 22,837 -
-
NP to SH -1,619 -8,364 -6,062 -52,852 -2,986 14,614 22,837 -
-
Tax Rate - - - - 1,041.96% 14.80% 4.92% -
Total Cost 208,984 192,318 178,142 292,379 205,472 178,085 143,946 28.18%
-
Net Worth 403,306 411,107 398,815 393,028 417,010 411,018 373,054 5.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 403,306 411,107 398,815 393,028 417,010 411,018 373,054 5.33%
NOSH 530,666 533,905 531,754 517,142 514,827 507,430 504,128 3.47%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.16% -4.92% -3.52% -22.07% -1.47% 7.58% 13.69% -
ROE -0.40% -2.03% -1.52% -13.45% -0.72% 3.56% 6.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.93 34.33 32.36 46.32 39.33 37.98 33.08 11.45%
EPS -0.45 -1.69 -1.14 -10.22 -0.58 2.88 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.76 0.81 0.81 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 517,142
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.07 32.89 30.88 42.98 36.34 34.58 29.93 15.31%
EPS -0.29 -1.50 -1.09 -9.48 -0.54 2.62 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7237 0.7377 0.7157 0.7053 0.7483 0.7376 0.6694 5.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.46 0.62 0.73 0.61 0.68 0.62 -
P/RPS 1.21 1.34 1.92 1.58 1.55 1.79 1.87 -25.16%
P/EPS -154.05 -29.36 -54.39 -7.14 -105.17 23.61 13.69 -
EY -0.65 -3.41 -1.84 -14.00 -0.95 4.24 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.83 0.96 0.75 0.84 0.84 -18.31%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 19/08/05 19/05/05 28/02/05 10/11/04 01/09/04 28/05/04 -
Price 0.37 0.50 0.46 0.55 0.55 0.67 0.68 -
P/RPS 0.95 1.46 1.42 1.19 1.40 1.76 2.06 -40.28%
P/EPS -121.28 -31.92 -40.35 -5.38 -94.83 23.26 15.01 -
EY -0.82 -3.13 -2.48 -18.58 -1.05 4.30 6.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.61 0.72 0.68 0.83 0.92 -34.26%

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