[KUB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -59.67%
YoY- 26.4%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 400,391 355,375 359,482 271,489 198,740 208,349 221,280 10.38%
PBT 2,962 -11,865 41,171 -26,255 -38,141 -22,038 -13,731 -
Tax -4,772 -3,220 -3,720 -1,744 38,141 22,038 13,731 -
NP -1,810 -15,085 37,451 -27,999 0 0 0 -
-
NP to SH 300 -13,809 37,451 -27,999 -38,040 -23,685 -19,267 -
-
Tax Rate 161.11% - 9.04% - - - - -
Total Cost 402,201 370,460 322,031 299,488 198,740 208,349 221,280 10.46%
-
Net Worth 0 410,439 410,491 338,005 565,050 691,825 741,426 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 410,439 410,491 338,005 565,050 691,825 741,426 -
NOSH 544,166 533,038 506,779 504,486 504,509 504,982 504,371 1.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.45% -4.24% 10.42% -10.31% 0.00% 0.00% 0.00% -
ROE 0.00% -3.36% 9.12% -8.28% -6.73% -3.42% -2.60% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.58 66.67 70.93 53.81 39.39 41.26 43.87 8.99%
EPS 0.06 -2.83 7.39 -5.55 -7.54 -4.69 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.77 0.81 0.67 1.12 1.37 1.47 -
Adjusted Per Share Value based on latest NOSH - 505,458
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 71.89 63.81 64.55 48.75 35.69 37.41 39.73 10.38%
EPS 0.05 -2.48 6.72 -5.03 -6.83 -4.25 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.737 0.7371 0.6069 1.0146 1.2422 1.3313 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.46 0.68 0.56 0.70 0.85 1.75 -
P/RPS 0.64 0.69 0.96 1.04 1.78 2.06 3.99 -26.27%
P/EPS 852.53 -17.76 9.20 -10.09 -9.28 -18.12 -45.81 -
EY 0.12 -5.63 10.87 -9.91 -10.77 -5.52 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.84 0.84 0.63 0.62 1.19 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 19/08/05 01/09/04 22/08/03 30/08/02 15/08/01 30/08/00 -
Price 0.44 0.50 0.67 0.63 0.68 0.93 1.67 -
P/RPS 0.60 0.75 0.94 1.17 1.73 2.25 3.81 -26.50%
P/EPS 798.11 -19.30 9.07 -11.35 -9.02 -19.83 -43.72 -
EY 0.13 -5.18 11.03 -8.81 -11.09 -5.04 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.83 0.94 0.61 0.68 1.14 -

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