[KUB] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 22.53%
YoY- 58.58%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 546,070 519,840 524,800 529,449 477,162 467,156 468,658 10.71%
PBT -108,432 -31,563 -20,303 -15,460 -11,003 -46,273 -46,930 74.68%
Tax 3,398 624 7,642 22,561 24,383 46,273 46,930 -82.60%
NP -105,034 -30,939 -12,661 7,101 13,380 0 0 -
-
NP to SH -105,034 -30,939 -19,087 -16,584 -21,407 -54,345 -57,295 49.73%
-
Tax Rate - - - - - - - -
Total Cost 651,104 550,779 537,461 522,348 463,782 467,156 468,658 24.48%
-
Net Worth 504,696 565,507 615,041 632,963 504,394 691,890 701,444 -19.68%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 504,696 565,507 615,041 632,963 504,394 691,890 701,444 -19.68%
NOSH 504,696 504,917 504,132 506,370 504,394 505,029 504,636 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -19.23% -5.95% -2.41% 1.34% 2.80% 0.00% 0.00% -
ROE -20.81% -5.47% -3.10% -2.62% -4.24% -7.85% -8.17% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 108.20 102.96 104.10 104.56 94.60 92.50 92.87 10.71%
EPS -20.81 -6.13 -3.79 -3.28 -4.24 -10.76 -11.35 49.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.22 1.25 1.00 1.37 1.39 -19.69%
Adjusted Per Share Value based on latest NOSH - 506,370
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 98.05 93.34 94.23 95.07 85.68 83.88 84.15 10.71%
EPS -18.86 -5.56 -3.43 -2.98 -3.84 -9.76 -10.29 49.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 1.0154 1.1044 1.1365 0.9057 1.2424 1.2595 -19.68%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.53 0.70 0.75 0.76 0.65 0.85 0.76 -
P/RPS 0.49 0.68 0.72 0.73 0.69 0.92 0.82 -29.03%
P/EPS -2.55 -11.42 -19.81 -23.21 -15.32 -7.90 -6.69 -47.39%
EY -39.27 -8.75 -5.05 -4.31 -6.53 -12.66 -14.94 90.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.61 0.61 0.65 0.62 0.55 -2.43%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 30/05/02 28/02/02 23/11/01 15/08/01 24/05/01 -
Price 0.51 0.68 0.75 0.72 0.86 0.93 0.88 -
P/RPS 0.47 0.66 0.72 0.69 0.91 1.01 0.95 -37.42%
P/EPS -2.45 -11.10 -19.81 -21.98 -20.26 -8.64 -7.75 -53.56%
EY -40.81 -9.01 -5.05 -4.55 -4.93 -11.57 -12.90 115.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.61 0.58 0.86 0.68 0.63 -13.12%

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