[KUB] YoY TTM 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- -143.79%
YoY- 39.05%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 666,768 798,014 829,429 799,821 625,281 515,691 529,449 3.91%
PBT -69,920 -42,019 -24,448 -9,979 -20,139 -274,031 -15,460 28.58%
Tax -18,881 -8,672 -11,953 -8,071 -9,476 -4,067 22,561 -
NP -88,801 -50,691 -36,401 -18,050 -29,615 -278,098 7,101 -
-
NP to SH -90,348 -46,506 -38,176 -18,050 -29,615 -278,098 -16,584 32.63%
-
Tax Rate - - - - - - - -
Total Cost 755,569 848,705 865,830 817,871 654,896 793,789 522,348 6.34%
-
Net Worth 295,022 338,158 429,989 393,028 347,915 373,382 632,963 -11.94%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 295,022 338,158 429,989 393,028 347,915 373,382 632,963 -11.94%
NOSH 556,645 463,231 537,487 517,142 504,225 504,570 506,370 1.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -13.32% -6.35% -4.39% -2.26% -4.74% -53.93% 1.34% -
ROE -30.62% -13.75% -8.88% -4.59% -8.51% -74.48% -2.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 119.78 172.27 154.32 154.66 124.01 102.20 104.56 2.28%
EPS -16.23 -10.04 -7.10 -3.49 -5.87 -55.12 -3.28 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.73 0.80 0.76 0.69 0.74 1.25 -13.31%
Adjusted Per Share Value based on latest NOSH - 517,142
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 119.65 143.20 148.84 143.53 112.21 92.54 95.01 3.91%
EPS -16.21 -8.35 -6.85 -3.24 -5.31 -49.90 -2.98 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5294 0.6068 0.7716 0.7053 0.6243 0.67 1.1359 -11.94%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.83 0.44 0.31 0.73 0.60 0.46 0.76 -
P/RPS 0.69 0.26 0.20 0.47 0.48 0.45 0.73 -0.93%
P/EPS -5.11 -4.38 -4.36 -20.91 -10.22 -0.83 -23.21 -22.28%
EY -19.56 -22.82 -22.91 -4.78 -9.79 -119.82 -4.31 28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.60 0.39 0.96 0.87 0.62 0.61 17.05%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date - 27/02/07 10/03/06 28/02/05 19/02/04 27/02/03 28/02/02 -
Price 0.00 0.58 0.34 0.55 0.76 0.49 0.72 -
P/RPS 0.00 0.34 0.22 0.36 0.61 0.48 0.69 -
P/EPS 0.00 -5.78 -4.79 -15.76 -12.94 -0.89 -21.98 -
EY 0.00 -17.31 -20.89 -6.35 -7.73 -112.48 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.43 0.72 1.10 0.66 0.58 -

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