[KUB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.8%
YoY- -1345.34%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 625,281 590,763 588,440 543,350 515,691 546,070 519,840 13.06%
PBT -20,139 -209,031 -262,145 -271,437 -274,031 -108,432 -31,563 -25.82%
Tax -9,476 -6,683 -5,912 -4,435 -4,067 3,398 624 -
NP -29,615 -215,714 -268,057 -275,872 -278,098 -105,034 -30,939 -2.86%
-
NP to SH -29,615 -215,714 -268,057 -275,872 -278,098 -105,034 -30,939 -2.86%
-
Tax Rate - - - - - - - -
Total Cost 654,896 806,477 856,497 819,222 793,789 651,104 550,779 12.20%
-
Net Worth 347,915 332,862 338,657 347,696 373,382 504,696 565,507 -27.59%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 347,915 332,862 338,657 347,696 373,382 504,696 565,507 -27.59%
NOSH 504,225 504,337 505,458 503,908 504,570 504,696 504,917 -0.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.74% -36.51% -45.55% -50.77% -53.93% -19.23% -5.95% -
ROE -8.51% -64.81% -79.15% -79.34% -74.48% -20.81% -5.47% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 124.01 117.14 116.42 107.83 102.20 108.20 102.96 13.16%
EPS -5.87 -42.77 -53.03 -54.75 -55.12 -20.81 -6.13 -2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.67 0.69 0.74 1.00 1.12 -27.53%
Adjusted Per Share Value based on latest NOSH - 503,908
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 112.28 106.08 105.66 97.56 92.60 98.05 93.34 13.06%
EPS -5.32 -38.73 -48.13 -49.54 -49.94 -18.86 -5.56 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6247 0.5977 0.6081 0.6243 0.6704 0.9062 1.0154 -27.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.58 0.56 0.47 0.46 0.53 0.70 -
P/RPS 0.48 0.50 0.48 0.44 0.45 0.49 0.68 -20.67%
P/EPS -10.22 -1.36 -1.06 -0.86 -0.83 -2.55 -11.42 -7.11%
EY -9.79 -73.74 -94.70 -116.48 -119.82 -39.27 -8.75 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.84 0.68 0.62 0.53 0.63 23.93%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 13/11/03 22/08/03 29/05/03 27/02/03 29/11/02 30/08/02 -
Price 0.76 0.63 0.63 0.55 0.49 0.51 0.68 -
P/RPS 0.61 0.54 0.54 0.51 0.48 0.47 0.66 -5.10%
P/EPS -12.94 -1.47 -1.19 -1.00 -0.89 -2.45 -11.10 10.73%
EY -7.73 -67.89 -84.18 -99.54 -112.48 -40.81 -9.01 -9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.94 0.80 0.66 0.51 0.61 47.99%

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