[KUB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.97%
YoY- 194.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 363,242 590,538 561,971 561,968 414,422 339,350 289,776 3.83%
PBT -31,620 13,624 -12,340 41,488 -33,155 -98,155 -7,319 27.60%
Tax 1,623 -4,193 -5,087 -7,023 -3,216 -600 7,319 -22.19%
NP -29,997 9,431 -17,427 34,465 -36,371 -98,755 0 -
-
NP to SH -30,592 12,858 -15,382 34,465 -36,371 -98,755 -12,441 16.17%
-
Tax Rate - 30.78% - 16.93% - - - -
Total Cost 393,239 581,107 579,398 527,503 450,793 438,105 289,776 5.21%
-
Net Worth 342,984 529,123 407,523 415,426 332,938 504,624 639,678 -9.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 342,984 529,123 407,523 415,426 332,938 504,624 639,678 -9.86%
NOSH 553,200 687,173 536,215 512,872 504,452 504,624 503,684 1.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -8.26% 1.60% -3.10% 6.13% -8.78% -29.10% 0.00% -
ROE -8.92% 2.43% -3.77% 8.30% -10.92% -19.57% -1.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.66 85.94 104.80 109.57 82.15 67.25 57.53 2.22%
EPS -5.53 2.37 -3.25 6.72 -7.21 -19.57 -2.47 14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.76 0.81 0.66 1.00 1.27 -11.25%
Adjusted Per Share Value based on latest NOSH - 514,827
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 65.18 105.97 100.85 100.84 74.37 60.90 52.00 3.83%
EPS -5.49 2.31 -2.76 6.18 -6.53 -17.72 -2.23 16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6155 0.9495 0.7313 0.7455 0.5975 0.9055 1.1479 -9.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.38 0.47 0.61 0.58 0.53 0.65 -
P/RPS 1.40 0.44 0.45 0.56 0.71 0.79 1.13 3.63%
P/EPS -16.64 20.31 -16.38 9.08 -8.04 -2.71 -26.32 -7.35%
EY -6.01 4.92 -6.10 11.02 -12.43 -36.92 -3.80 7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.49 0.62 0.75 0.88 0.53 0.51 19.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 14/11/06 25/11/05 10/11/04 13/11/03 29/11/02 23/11/01 -
Price 0.78 0.46 0.37 0.55 0.63 0.51 0.86 -
P/RPS 1.19 0.54 0.35 0.50 0.77 0.76 1.49 -3.67%
P/EPS -14.10 24.58 -12.90 8.18 -8.74 -2.61 -34.82 -13.98%
EY -7.09 4.07 -7.75 12.22 -11.44 -38.37 -2.87 16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.60 0.49 0.68 0.95 0.51 0.68 10.82%

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