[KUB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.53%
YoY- -105.38%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 890,129 799,824 772,827 590,763 546,070 477,162 425,298 13.09%
PBT 3,246 -63,853 54,504 -209,031 -108,432 -11,003 -21,782 -
Tax -11,111 -6,135 -13,283 -6,683 3,398 24,383 28,068 -
NP -7,865 -69,988 41,221 -215,714 -105,034 13,380 6,286 -
-
NP to SH -9,273 -68,560 41,221 -215,714 -105,034 -21,407 -22,648 -13.82%
-
Tax Rate 342.30% - 24.37% - - - - -
Total Cost 897,994 869,812 731,606 806,477 651,104 463,782 419,012 13.54%
-
Net Worth 462,533 403,306 417,010 332,862 504,696 504,394 720,823 -7.12%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 462,533 403,306 417,010 332,862 504,696 504,394 720,823 -7.12%
NOSH 600,692 530,666 514,827 504,337 504,696 504,394 504,072 2.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.88% -8.75% 5.33% -36.51% -19.23% 2.80% 1.48% -
ROE -2.00% -17.00% 9.88% -64.81% -20.81% -4.24% -3.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 148.18 150.72 150.11 117.14 108.20 94.60 84.37 9.83%
EPS -1.54 -12.92 8.01 -42.77 -20.81 -4.24 -4.49 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.66 1.00 1.00 1.43 -9.79%
Adjusted Per Share Value based on latest NOSH - 504,337
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 159.83 143.62 138.77 106.08 98.05 85.68 76.37 13.09%
EPS -1.67 -12.31 7.40 -38.73 -18.86 -3.84 -4.07 -13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8305 0.7242 0.7488 0.5977 0.9062 0.9057 1.2943 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.47 0.61 0.58 0.53 0.65 1.32 -
P/RPS 0.26 0.31 0.41 0.50 0.49 0.69 1.56 -25.80%
P/EPS -24.62 -3.64 7.62 -1.36 -2.55 -15.32 -29.38 -2.90%
EY -4.06 -27.49 13.13 -73.74 -39.27 -6.53 -3.40 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.75 0.88 0.53 0.65 0.92 -9.96%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 25/11/05 10/11/04 13/11/03 29/11/02 23/11/01 30/11/00 -
Price 0.46 0.37 0.55 0.63 0.51 0.86 1.22 -
P/RPS 0.31 0.25 0.37 0.54 0.47 0.91 1.45 -22.66%
P/EPS -29.80 -2.86 6.87 -1.47 -2.45 -20.26 -27.15 1.56%
EY -3.36 -34.92 14.56 -67.89 -40.81 -4.93 -3.68 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.68 0.95 0.51 0.86 0.85 -5.63%

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