[KUB] QoQ TTM 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- -160.11%
YoY- -536.41%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 829,429 799,824 795,714 805,118 799,821 772,827 713,274 10.55%
PBT -24,448 -63,853 -63,015 -38,740 -9,979 54,504 47,287 -
Tax -11,953 -6,135 -7,571 -8,209 -8,071 -13,283 -11,452 2.88%
NP -36,401 -69,988 -70,586 -46,949 -18,050 41,221 35,835 -
-
NP to SH -38,176 -68,560 -69,927 -46,949 -18,050 41,221 35,835 -
-
Tax Rate - - - - - 24.37% 24.22% -
Total Cost 865,830 869,812 866,300 852,067 817,871 731,606 677,439 17.71%
-
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 -4.39% -8.75% -8.87% -5.83% -2.26% 5.33% 5.02% -
ROE -8.88% -17.00% -17.01% -11.77% -4.59% 9.88% 8.72% -
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 154.32 150.72 149.04 151.41 154.66 150.11 140.57 6.40%
EPS -7.10 -12.92 -13.10 -8.83 -3.49 8.01 7.06 -
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 148.84 143.53 142.79 144.48 143.53 138.68 128.00 10.54%
EPS -6.85 -12.30 -12.55 -8.42 -3.24 7.40 6.43 -
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 0.20 0.31 0.31 0.41 0.47 0.41 0.48 -44.12%
P/EPS -4.36 -3.64 -3.51 -7.02 -20.91 7.62 9.63 -
EY -22.91 -27.49 -28.47 -14.24 -4.78 13.13 10.39 -
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 0.22 0.25 0.34 0.30 0.36 0.37 0.48 -40.46%
P/EPS -4.79 -2.86 -3.82 -5.21 -15.76 6.87 9.49 -
EY -20.89 -34.92 -26.19 -19.19 -6.35 14.56 10.54 -
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