[KUB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 180.7%
YoY- 103.77%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 175,343 267,458 239,527 210,859 176,341 206,720 154,433 2.13%
PBT -57,327 -12,062 -50,313 13,016 -175,876 -10,277 -5,820 46.38%
Tax -4,427 -6,866 -2,539 -6,260 -3,467 10,277 5,820 -
NP -61,754 -18,928 -52,852 6,756 -179,343 0 0 -
-
NP to SH -59,364 -22,131 -52,852 6,756 -179,343 -6,279 -11,102 32.22%
-
Tax Rate - - - 48.09% - - - -
Total Cost 237,097 286,386 292,379 204,103 355,684 206,720 154,433 7.40%
-
Net Worth 338,158 429,989 393,028 347,915 373,382 632,963 716,583 -11.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 338,158 429,989 393,028 347,915 373,382 632,963 716,583 -11.75%
NOSH 463,231 537,487 517,142 504,225 504,570 506,370 504,636 -1.41%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -35.22% -7.08% -22.07% 3.20% -101.70% 0.00% 0.00% -
ROE -17.56% -5.15% -13.45% 1.94% -48.03% -0.99% -1.55% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.85 49.76 46.32 41.82 34.95 40.82 30.60 3.60%
EPS -10.92 -3.52 -10.22 1.34 -35.54 -1.24 -2.20 30.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.80 0.76 0.69 0.74 1.25 1.42 -10.49%
Adjusted Per Share Value based on latest NOSH - 504,225
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.48 48.02 43.01 37.86 31.66 37.12 27.73 2.13%
EPS -10.66 -3.97 -9.49 1.21 -32.20 -1.13 -1.99 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6072 0.7721 0.7057 0.6247 0.6704 1.1365 1.2867 -11.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.44 0.31 0.73 0.60 0.46 0.76 0.96 -
P/RPS 1.16 0.62 1.58 1.43 1.32 1.86 3.14 -15.28%
P/EPS -3.43 -7.53 -7.14 44.78 -1.29 -61.29 -43.64 -34.53%
EY -29.13 -13.28 -14.00 2.23 -77.27 -1.63 -2.29 52.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.96 0.87 0.62 0.61 0.68 -2.06%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 10/03/06 28/02/05 19/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.58 0.34 0.55 0.76 0.49 0.72 0.95 -
P/RPS 1.53 0.68 1.19 1.82 1.40 1.76 3.10 -11.09%
P/EPS -4.53 -8.26 -5.38 56.72 -1.38 -58.06 -43.18 -31.31%
EY -22.10 -12.11 -18.58 1.76 -72.54 -1.72 -2.32 45.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.72 1.10 0.66 0.58 0.67 2.78%

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