[KUB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 180.7%
YoY- 103.77%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 202,486 192,699 166,783 210,859 142,933 144,773 126,716 36.56%
PBT 317 17,153 24,018 13,016 -6,900 -9,097 -17,158 -
Tax -3,303 -2,539 -1,181 -6,260 -1,472 -1,366 -378 322.56%
NP -2,986 14,614 22,837 6,756 -8,372 -10,463 -17,536 -69.17%
-
NP to SH -2,986 14,614 22,837 6,756 -8,372 -10,463 -17,536 -69.17%
-
Tax Rate 1,041.96% 14.80% 4.92% 48.09% - - - -
Total Cost 205,472 178,085 143,946 204,103 151,305 155,236 144,252 26.51%
-
Net Worth 417,010 411,018 373,054 347,915 332,862 338,657 347,696 12.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 417,010 411,018 373,054 347,915 332,862 338,657 347,696 12.84%
NOSH 514,827 507,430 504,128 504,225 504,337 505,458 503,908 1.43%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.47% 7.58% 13.69% 3.20% -5.86% -7.23% -13.84% -
ROE -0.72% 3.56% 6.12% 1.94% -2.52% -3.09% -5.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.33 37.98 33.08 41.82 28.34 28.64 25.15 34.61%
EPS -0.58 2.88 4.53 1.34 -1.66 -2.07 -3.48 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.74 0.69 0.66 0.67 0.69 11.24%
Adjusted Per Share Value based on latest NOSH - 504,225
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.36 34.60 29.95 37.86 25.67 26.00 22.75 36.58%
EPS -0.54 2.62 4.10 1.21 -1.50 -1.88 -3.15 -69.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7488 0.738 0.6699 0.6247 0.5977 0.6081 0.6243 12.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.61 0.68 0.62 0.60 0.58 0.56 0.47 -
P/RPS 1.55 1.79 1.87 1.43 2.05 1.96 1.87 -11.73%
P/EPS -105.17 23.61 13.69 44.78 -34.94 -27.05 -13.51 291.32%
EY -0.95 4.24 7.31 2.23 -2.86 -3.70 -7.40 -74.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.84 0.87 0.88 0.84 0.68 6.73%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 01/09/04 28/05/04 19/02/04 13/11/03 22/08/03 29/05/03 -
Price 0.55 0.67 0.68 0.76 0.63 0.63 0.55 -
P/RPS 1.40 1.76 2.06 1.82 2.22 2.20 2.19 -25.73%
P/EPS -94.83 23.26 15.01 56.72 -37.95 -30.43 -15.80 229.18%
EY -1.05 4.30 6.66 1.76 -2.63 -3.29 -6.33 -69.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.92 1.10 0.95 0.94 0.80 -10.24%

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