[KUB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 408.45%
YoY- 230.23%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 833,684 884,032 688,320 667,132 506,864 99,057 414,824 12.33%
PBT 15,320 -11,452 -18,972 96,072 -68,632 -19,752 -59,636 -
Tax -9,952 -6,832 -5,276 -4,724 -1,512 19,752 59,636 -
NP 5,368 -18,284 -24,248 91,348 -70,144 0 0 -
-
NP to SH 7,628 -18,284 -24,248 91,348 -70,144 -19,762 -69,036 -
-
Tax Rate 64.96% - - 4.92% - - - -
Total Cost 828,316 902,316 712,568 575,784 577,008 99,057 414,824 12.21%
-
Net Worth 0 402,683 398,815 373,054 347,696 615,041 701,704 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 0 402,683 398,815 373,054 347,696 615,041 701,704 -
NOSH 544,857 544,166 531,754 504,128 503,908 504,132 504,823 1.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.64% -2.07% -3.52% 13.69% -13.84% 0.00% 0.00% -
ROE 0.00% -4.54% -6.08% 24.49% -20.17% -3.21% -9.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 153.01 162.46 129.44 132.33 100.59 19.65 82.17 10.91%
EPS 1.40 -3.36 -4.56 18.12 -13.92 -3.92 -13.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.75 0.74 0.69 1.22 1.39 -
Adjusted Per Share Value based on latest NOSH - 504,128
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 149.70 158.74 123.59 119.79 91.01 17.79 74.49 12.33%
EPS 1.37 -3.28 -4.35 16.40 -12.60 -3.55 -12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7231 0.7161 0.6699 0.6243 1.1044 1.26 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.38 0.62 0.62 0.47 0.75 0.76 -
P/RPS 0.38 0.23 0.48 0.47 0.47 3.82 0.92 -13.69%
P/EPS 41.43 -11.31 -13.60 3.42 -3.38 -19.13 -5.56 -
EY 2.41 -8.84 -7.35 29.23 -29.62 -5.23 -17.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.83 0.84 0.68 0.61 0.55 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date - 14/06/06 19/05/05 28/05/04 29/05/03 30/05/02 24/05/01 -
Price 0.00 0.39 0.46 0.68 0.55 0.75 0.88 -
P/RPS 0.00 0.24 0.36 0.51 0.55 3.82 1.07 -
P/EPS 0.00 -11.61 -10.09 3.75 -3.95 -19.13 -6.43 -
EY 0.00 -8.62 -9.91 26.65 -25.31 -5.23 -15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.61 0.92 0.80 0.61 0.63 -

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