[KUB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -111.2%
YoY- -1385.57%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 552,562 271,489 506,864 515,691 452,466 397,480 99,057 214.20%
PBT -44,206 -26,255 -68,632 -274,031 -130,873 -76,282 -19,752 71.01%
Tax -4,288 -1,744 -1,512 -4,067 -800 76,282 19,752 -
NP -48,494 -27,999 -70,144 -278,098 -131,673 0 0 -
-
NP to SH -48,494 -27,999 -70,144 -278,098 -131,673 -76,080 -19,762 81.83%
-
Tax Rate - - - - - - - -
Total Cost 601,057 299,488 577,008 793,789 584,139 397,480 99,057 232.31%
-
Net Worth 332,938 338,005 347,696 378,441 504,624 565,050 615,041 -33.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 332,938 338,005 347,696 378,441 504,624 565,050 615,041 -33.55%
NOSH 504,452 504,486 503,908 504,588 504,624 504,509 504,132 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -8.78% -10.31% -13.84% -53.93% -29.10% 0.00% 0.00% -
ROE -14.57% -8.28% -20.17% -73.49% -26.09% -13.46% -3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.54 53.81 100.59 102.20 89.66 78.79 19.65 214.06%
EPS -9.61 -5.55 -13.92 -55.11 -26.09 -15.08 -3.92 81.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.67 0.69 0.75 1.00 1.12 1.22 -33.58%
Adjusted Per Share Value based on latest NOSH - 504,570
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 99.16 48.72 90.96 92.54 81.19 71.33 17.78 214.15%
EPS -8.70 -5.02 -12.59 -49.90 -23.63 -13.65 -3.55 81.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5975 0.6065 0.6239 0.6791 0.9055 1.014 1.1037 -33.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.56 0.47 0.46 0.53 0.70 0.75 -
P/RPS 0.53 1.04 0.47 0.45 0.59 0.89 3.82 -73.16%
P/EPS -6.03 -10.09 -3.38 -0.83 -2.03 -4.64 -19.13 -53.65%
EY -16.57 -9.91 -29.62 -119.81 -49.23 -21.54 -5.23 115.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.84 0.68 0.61 0.53 0.63 0.61 27.64%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 13/11/03 22/08/03 29/05/03 27/02/03 29/11/02 30/08/02 30/05/02 -
Price 0.63 0.63 0.55 0.49 0.51 0.68 0.75 -
P/RPS 0.58 1.17 0.55 0.48 0.57 0.86 3.82 -71.50%
P/EPS -6.55 -11.35 -3.95 -0.89 -1.95 -4.51 -19.13 -51.02%
EY -15.26 -8.81 -25.31 -112.48 -51.16 -22.18 -5.23 104.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.80 0.65 0.51 0.61 0.61 34.32%

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