[KUB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 74.78%
YoY- -254.94%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 625,281 552,562 271,489 506,864 515,691 452,466 397,480 35.14%
PBT -20,139 -44,206 -26,255 -68,632 -274,031 -130,873 -76,282 -58.74%
Tax -9,476 -4,288 -1,744 -1,512 -4,067 -800 76,282 -
NP -29,615 -48,494 -27,999 -70,144 -278,098 -131,673 0 -
-
NP to SH -29,615 -48,494 -27,999 -70,144 -278,098 -131,673 -76,080 -46.59%
-
Tax Rate - - - - - - - -
Total Cost 654,896 601,057 299,488 577,008 793,789 584,139 397,480 39.37%
-
Net Worth 348,110 332,938 338,005 347,696 378,441 504,624 565,050 -27.53%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 348,110 332,938 338,005 347,696 378,441 504,624 565,050 -27.53%
NOSH 504,507 504,452 504,486 503,908 504,588 504,624 504,509 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.74% -8.78% -10.31% -13.84% -53.93% -29.10% 0.00% -
ROE -8.51% -14.57% -8.28% -20.17% -73.49% -26.09% -13.46% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 123.94 109.54 53.81 100.59 102.20 89.66 78.79 35.14%
EPS -5.87 -9.61 -5.55 -13.92 -55.11 -26.09 -15.08 -46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.67 0.69 0.75 1.00 1.12 -27.53%
Adjusted Per Share Value based on latest NOSH - 503,908
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 112.21 99.16 48.72 90.96 92.54 81.19 71.33 35.14%
EPS -5.31 -8.70 -5.02 -12.59 -49.90 -23.63 -13.65 -46.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6247 0.5975 0.6065 0.6239 0.6791 0.9055 1.014 -27.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.58 0.56 0.47 0.46 0.53 0.70 -
P/RPS 0.48 0.53 1.04 0.47 0.45 0.59 0.89 -33.66%
P/EPS -10.22 -6.03 -10.09 -3.38 -0.83 -2.03 -4.64 69.04%
EY -9.78 -16.57 -9.91 -29.62 -119.81 -49.23 -21.54 -40.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.84 0.68 0.61 0.53 0.63 23.93%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 13/11/03 22/08/03 29/05/03 27/02/03 29/11/02 30/08/02 -
Price 0.76 0.63 0.63 0.55 0.49 0.51 0.68 -
P/RPS 0.61 0.58 1.17 0.55 0.48 0.57 0.86 -20.41%
P/EPS -12.95 -6.55 -11.35 -3.95 -0.89 -1.95 -4.51 101.63%
EY -7.72 -15.26 -8.81 -25.31 -112.48 -51.16 -22.18 -50.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.94 0.80 0.65 0.51 0.61 47.99%

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