[KUB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 88.53%
YoY- -126.54%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 267,458 206,596 183,295 172,080 239,527 202,486 192,699 24.35%
PBT -12,062 -521 -7,122 -4,743 -50,313 317 17,153 -
Tax -6,866 -1,867 -1,901 -1,319 -2,539 -3,303 -2,539 93.74%
NP -18,928 -2,388 -9,023 -6,062 -52,852 -2,986 14,614 -
-
NP to SH -22,131 -1,619 -8,364 -6,062 -52,852 -2,986 14,614 -
-
Tax Rate - - - - - 1,041.96% 14.80% -
Total Cost 286,386 208,984 192,318 178,142 292,379 205,472 178,085 37.14%
-
Net Worth 429,989 403,306 411,107 398,815 393,028 417,010 411,018 3.04%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 429,989 403,306 411,107 398,815 393,028 417,010 411,018 3.04%
NOSH 537,487 530,666 533,905 531,754 517,142 514,827 507,430 3.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -7.08% -1.16% -4.92% -3.52% -22.07% -1.47% 7.58% -
ROE -5.15% -0.40% -2.03% -1.52% -13.45% -0.72% 3.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.76 38.93 34.33 32.36 46.32 39.33 37.98 19.67%
EPS -3.52 -0.45 -1.69 -1.14 -10.22 -0.58 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.76 0.77 0.75 0.76 0.81 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 531,754
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.00 37.07 32.89 30.88 42.98 36.34 34.58 24.36%
EPS -3.97 -0.29 -1.50 -1.09 -9.48 -0.54 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7716 0.7237 0.7377 0.7157 0.7053 0.7483 0.7376 3.04%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.47 0.46 0.62 0.73 0.61 0.68 -
P/RPS 0.62 1.21 1.34 1.92 1.58 1.55 1.79 -50.58%
P/EPS -7.53 -154.05 -29.36 -54.39 -7.14 -105.17 23.61 -
EY -13.28 -0.65 -3.41 -1.84 -14.00 -0.95 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.62 0.60 0.83 0.96 0.75 0.84 -39.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/03/06 25/11/05 19/08/05 19/05/05 28/02/05 10/11/04 01/09/04 -
Price 0.34 0.37 0.50 0.46 0.55 0.55 0.67 -
P/RPS 0.68 0.95 1.46 1.42 1.19 1.40 1.76 -46.86%
P/EPS -8.26 -121.28 -31.92 -40.35 -5.38 -94.83 23.26 -
EY -12.11 -0.82 -3.13 -2.48 -18.58 -1.05 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.65 0.61 0.72 0.68 0.83 -35.41%

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