[KUB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -164.77%
YoY- -1576.91%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 590,763 588,440 543,350 515,691 546,070 519,840 524,800 8.20%
PBT -209,031 -262,145 -271,437 -274,031 -108,432 -31,563 -20,303 372.58%
Tax -6,683 -5,912 -4,435 -4,067 3,398 624 7,642 -
NP -215,714 -268,057 -275,872 -278,098 -105,034 -30,939 -12,661 560.98%
-
NP to SH -215,714 -268,057 -275,872 -278,098 -105,034 -30,939 -19,087 402.86%
-
Tax Rate - - - - - - - -
Total Cost 806,477 856,497 819,222 793,789 651,104 550,779 537,461 31.03%
-
Net Worth 332,862 338,657 347,696 373,382 504,696 565,507 615,041 -33.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 332,862 338,657 347,696 373,382 504,696 565,507 615,041 -33.56%
NOSH 504,337 505,458 503,908 504,570 504,696 504,917 504,132 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -36.51% -45.55% -50.77% -53.93% -19.23% -5.95% -2.41% -
ROE -64.81% -79.15% -79.34% -74.48% -20.81% -5.47% -3.10% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.14 116.42 107.83 102.20 108.20 102.96 104.10 8.17%
EPS -42.77 -53.03 -54.75 -55.12 -20.81 -6.13 -3.79 402.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.67 0.69 0.74 1.00 1.12 1.22 -33.58%
Adjusted Per Share Value based on latest NOSH - 504,570
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.08 105.66 97.56 92.60 98.05 93.34 94.23 8.20%
EPS -38.73 -48.13 -49.54 -49.94 -18.86 -5.56 -3.43 402.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5977 0.6081 0.6243 0.6704 0.9062 1.0154 1.1044 -33.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.56 0.47 0.46 0.53 0.70 0.75 -
P/RPS 0.50 0.48 0.44 0.45 0.49 0.68 0.72 -21.56%
P/EPS -1.36 -1.06 -0.86 -0.83 -2.55 -11.42 -19.81 -83.20%
EY -73.74 -94.70 -116.48 -119.82 -39.27 -8.75 -5.05 496.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.68 0.62 0.53 0.63 0.61 27.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 22/08/03 29/05/03 27/02/03 29/11/02 30/08/02 30/05/02 -
Price 0.63 0.63 0.55 0.49 0.51 0.68 0.75 -
P/RPS 0.54 0.54 0.51 0.48 0.47 0.66 0.72 -17.43%
P/EPS -1.47 -1.19 -1.00 -0.89 -2.45 -11.10 -19.81 -82.31%
EY -67.89 -84.18 -99.54 -112.48 -40.81 -9.01 -5.05 464.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.80 0.66 0.51 0.61 0.61 34.32%

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