[KUB] YoY Annualized 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- -31.88%
YoY- -126.54%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 731,636 833,684 884,032 688,320 667,132 506,864 99,057 39.50%
PBT 25,636 15,320 -11,452 -18,972 96,072 -68,632 -19,752 -
Tax 11,888 -9,952 -6,832 -5,276 -4,724 -1,512 19,752 -8.10%
NP 37,524 5,368 -18,284 -24,248 91,348 -70,144 0 -
-
NP to SH 33,844 7,628 -18,284 -24,248 91,348 -70,144 -19,762 -
-
Tax Rate -46.37% 64.96% - - 4.92% - - -
Total Cost 694,112 828,316 902,316 712,568 575,784 577,008 99,057 38.29%
-
Net Worth 295,021 0 402,683 398,815 373,054 347,696 615,041 -11.51%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 295,021 0 402,683 398,815 373,054 347,696 615,041 -11.51%
NOSH 556,644 544,857 544,166 531,754 504,128 503,908 504,132 1.66%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.13% 0.64% -2.07% -3.52% 13.69% -13.84% 0.00% -
ROE 11.47% 0.00% -4.54% -6.08% 24.49% -20.17% -3.21% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 131.44 153.01 162.46 129.44 132.33 100.59 19.65 37.22%
EPS 6.08 1.40 -3.36 -4.56 18.12 -13.92 -3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.00 0.74 0.75 0.74 0.69 1.22 -12.96%
Adjusted Per Share Value based on latest NOSH - 531,754
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 131.29 149.60 158.64 123.52 119.72 90.96 17.78 39.50%
EPS 6.07 1.37 -3.28 -4.35 16.39 -12.59 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.00 0.7226 0.7157 0.6694 0.6239 1.1037 -11.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.50 0.58 0.38 0.62 0.62 0.47 0.75 -
P/RPS 0.38 0.38 0.23 0.48 0.47 0.47 3.82 -31.90%
P/EPS 8.22 41.43 -11.31 -13.60 3.42 -3.38 -19.13 -
EY 12.16 2.41 -8.84 -7.35 29.23 -29.62 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 0.51 0.83 0.84 0.68 0.61 7.46%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 - 14/06/06 19/05/05 28/05/04 29/05/03 30/05/02 -
Price 0.44 0.00 0.39 0.46 0.68 0.55 0.75 -
P/RPS 0.33 0.00 0.24 0.36 0.51 0.55 3.82 -33.48%
P/EPS 7.24 0.00 -11.61 -10.09 3.75 -3.95 -19.13 -
EY 13.82 0.00 -8.62 -9.91 26.65 -25.31 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.53 0.61 0.92 0.80 0.61 5.26%

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