[KUB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.0%
YoY- 367.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 688,320 801,495 749,290 718,964 667,132 625,281 552,562 15.75%
PBT -18,972 -8,825 55,317 82,342 96,072 -20,139 -44,206 -43.07%
Tax -5,276 -9,562 -9,364 -7,440 -4,724 -9,476 -4,288 14.80%
NP -24,248 -18,387 45,953 74,902 91,348 -29,615 -48,494 -36.97%
-
NP to SH -24,248 -18,387 45,953 74,902 91,348 -29,615 -48,494 -36.97%
-
Tax Rate - - 16.93% 9.04% 4.92% - - -
Total Cost 712,568 819,882 703,337 644,062 575,784 654,896 601,057 12.00%
-
Net Worth 398,815 392,531 415,426 410,491 373,054 348,110 332,938 12.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 398,815 392,531 415,426 410,491 373,054 348,110 332,938 12.77%
NOSH 531,754 516,488 512,872 506,779 504,128 504,507 504,452 3.57%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.52% -2.29% 6.13% 10.42% 13.69% -4.74% -8.78% -
ROE -6.08% -4.68% 11.06% 18.25% 24.49% -8.51% -14.57% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 129.44 155.18 146.10 141.87 132.33 123.94 109.54 11.76%
EPS -4.56 -3.56 8.96 14.78 18.12 -5.87 -9.61 -39.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.81 0.81 0.74 0.69 0.66 8.88%
Adjusted Per Share Value based on latest NOSH - 507,430
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 123.59 143.92 134.54 129.10 119.79 112.28 99.22 15.75%
EPS -4.35 -3.30 8.25 13.45 16.40 -5.32 -8.71 -37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7161 0.7048 0.7459 0.7371 0.6699 0.6251 0.5978 12.77%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.62 0.73 0.61 0.68 0.62 0.60 0.58 -
P/RPS 0.48 0.47 0.42 0.48 0.47 0.48 0.53 -6.38%
P/EPS -13.60 -20.51 6.81 4.60 3.42 -10.22 -6.03 71.89%
EY -7.35 -4.88 14.69 21.74 29.23 -9.78 -16.57 -41.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.75 0.84 0.84 0.87 0.88 -3.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 10/11/04 01/09/04 28/05/04 19/02/04 13/11/03 -
Price 0.46 0.55 0.55 0.67 0.68 0.76 0.63 -
P/RPS 0.36 0.35 0.38 0.47 0.51 0.61 0.58 -27.21%
P/EPS -10.09 -15.45 6.14 4.53 3.75 -12.95 -6.55 33.34%
EY -9.91 -6.47 16.29 22.06 26.65 -7.72 -15.26 -24.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.68 0.83 0.92 1.10 0.95 -25.55%

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