[KUB] QoQ 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- 40.33%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 166,783 210,859 142,933 144,773 126,716 176,341 140,610 12.04%
PBT 24,018 13,016 -6,900 -9,097 -17,158 -175,876 -60,014 -
Tax -1,181 -6,260 -1,472 -1,366 -378 -3,467 -701 41.54%
NP 22,837 6,756 -8,372 -10,463 -17,536 -179,343 -60,715 -
-
NP to SH 22,837 6,756 -8,372 -10,463 -17,536 -179,343 -60,715 -
-
Tax Rate 4.92% 48.09% - - - - - -
Total Cost 143,946 204,103 151,305 155,236 144,252 355,684 201,325 -20.02%
-
Net Worth 373,054 347,915 332,862 338,657 347,696 373,382 504,696 -18.23%
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 373,054 347,915 332,862 338,657 347,696 373,382 504,696 -18.23%
NOSH 504,128 504,225 504,337 505,458 503,908 504,570 504,696 -0.07%
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% 3.20% -5.86% -7.23% -13.84% -101.70% -43.18% -
ROE 6.12% 1.94% -2.52% -3.09% -5.04% -48.03% -12.03% -
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 33.08 41.82 28.34 28.64 25.15 34.95 27.86 12.11%
EPS 4.53 1.34 -1.66 -2.07 -3.48 -35.54 -12.03 -
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 0.74 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 29.95 37.86 25.67 26.00 22.75 31.66 25.25 12.04%
EPS 4.10 1.21 -1.50 -1.88 -3.15 -32.20 -10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6699 0.6247 0.5977 0.6081 0.6243 0.6704 0.9062 -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 1.87 1.43 2.05 1.96 1.87 1.32 1.90 -1.05%
P/EPS 13.69 44.78 -34.94 -27.05 -13.51 -1.29 -4.41 -
EY 7.31 2.23 -2.86 -3.70 -7.40 -77.27 -22.70 -
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 0.62 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 2.06 1.82 2.22 2.20 2.19 1.40 1.83 8.20%
P/EPS 15.01 56.72 -37.95 -30.43 -15.80 -1.38 -4.24 -
EY 6.66 1.76 -2.63 -3.29 -6.33 -72.54 -23.59 -
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 0.66 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