[KUB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 60.08%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 667,132 625,281 552,562 271,489 506,864 515,691 452,466 29.51%
PBT 96,072 -20,139 -44,206 -26,255 -68,632 -274,031 -130,873 -
Tax -4,724 -9,476 -4,288 -1,744 -1,512 -4,067 -800 226.34%
NP 91,348 -29,615 -48,494 -27,999 -70,144 -278,098 -131,673 -
-
NP to SH 91,348 -29,615 -48,494 -27,999 -70,144 -278,098 -131,673 -
-
Tax Rate 4.92% - - - - - - -
Total Cost 575,784 654,896 601,057 299,488 577,008 793,789 584,139 -0.95%
-
Net Worth 373,054 348,110 332,938 338,005 347,696 378,441 504,624 -18.22%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 373,054 348,110 332,938 338,005 347,696 378,441 504,624 -18.22%
NOSH 504,128 504,507 504,452 504,486 503,908 504,588 504,624 -0.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.69% -4.74% -8.78% -10.31% -13.84% -53.93% -29.10% -
ROE 24.49% -8.51% -14.57% -8.28% -20.17% -73.49% -26.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 132.33 123.94 109.54 53.81 100.59 102.20 89.66 29.59%
EPS 18.12 -5.87 -9.61 -5.55 -13.92 -55.11 -26.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.66 0.67 0.69 0.75 1.00 -18.17%
Adjusted Per Share Value based on latest NOSH - 505,458
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 119.79 112.28 99.22 48.75 91.01 92.60 81.24 29.51%
EPS 16.40 -5.32 -8.71 -5.03 -12.60 -49.94 -23.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6699 0.6251 0.5978 0.6069 0.6243 0.6795 0.9061 -18.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.60 0.58 0.56 0.47 0.46 0.53 -
P/RPS 0.47 0.48 0.53 1.04 0.47 0.45 0.59 -14.05%
P/EPS 3.42 -10.22 -6.03 -10.09 -3.38 -0.83 -2.03 -
EY 29.23 -9.78 -16.57 -9.91 -29.62 -119.81 -49.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.88 0.84 0.68 0.61 0.53 35.89%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 19/02/04 13/11/03 22/08/03 29/05/03 27/02/03 29/11/02 -
Price 0.68 0.76 0.63 0.63 0.55 0.49 0.51 -
P/RPS 0.51 0.61 0.58 1.17 0.55 0.48 0.57 -7.14%
P/EPS 3.75 -12.95 -6.55 -11.35 -3.95 -0.89 -1.95 -
EY 26.65 -7.72 -15.26 -8.81 -25.31 -112.48 -51.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.10 0.95 0.94 0.80 0.65 0.51 48.13%

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