[KUB] QoQ 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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 878,357 829,429 799,824 795,714 805,118 799,821 772,827 8.91%
PBT -22,568 -24,448 -63,853 -63,015 -38,740 -9,979 54,504 -
Tax -12,342 -11,953 -6,135 -7,571 -8,209 -8,071 -13,283 -4.78%
NP -34,910 -36,401 -69,988 -70,586 -46,949 -18,050 41,221 -
-
NP to SH -36,685 -38,176 -68,560 -69,927 -46,949 -18,050 41,221 -
-
Tax Rate - - - - - - 24.37% -
Total Cost 913,267 865,830 869,812 866,300 852,067 817,871 731,606 15.95%
-
Net Worth 402,683 429,989 403,306 411,107 398,815 393,028 417,010 -2.30%
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 402,683 429,989 403,306 411,107 398,815 393,028 417,010 -2.30%
NOSH 544,166 537,487 530,666 533,905 531,754 517,142 514,827 3.76%
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 -3.97% -4.39% -8.75% -8.87% -5.83% -2.26% 5.33% -
ROE -9.11% -8.88% -17.00% -17.01% -11.77% -4.59% 9.88% -
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 161.41 154.32 150.72 149.04 151.41 154.66 150.11 4.96%
EPS -6.74 -7.10 -12.92 -13.10 -8.83 -3.49 8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.80 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 157.62 148.84 143.53 142.79 144.48 143.53 138.68 8.91%
EPS -6.58 -6.85 -12.30 -12.55 -8.42 -3.24 7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7226 0.7716 0.7237 0.7377 0.7157 0.7053 0.7483 -2.30%
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 0.24 0.20 0.31 0.31 0.41 0.47 0.41 -30.04%
P/EPS -5.64 -4.36 -3.64 -3.51 -7.02 -20.91 7.62 -
EY -17.74 -22.91 -27.49 -28.47 -14.24 -4.78 13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 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 0.24 0.22 0.25 0.34 0.30 0.36 0.37 -25.08%
P/EPS -5.79 -4.79 -2.86 -3.82 -5.21 -15.76 6.87 -
EY -17.29 -20.89 -34.92 -26.19 -19.19 -6.35 14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 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