[KUB] QoQ Cumulative 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- -181.6%
YoY- -1385.57%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 414,422 271,489 126,716 515,691 339,350 198,740 99,057 159.41%
PBT -33,155 -26,255 -17,158 -274,031 -98,155 -38,141 -19,752 41.19%
Tax -3,216 -1,744 -378 -4,067 -600 38,141 19,752 -
NP -36,371 -27,999 -17,536 -278,098 -98,755 0 0 -
-
NP to SH -36,371 -27,999 -17,536 -278,098 -98,755 -38,040 -19,762 50.12%
-
Tax Rate - - - - - - - -
Total Cost 450,793 299,488 144,252 793,789 438,105 198,740 99,057 174.36%
-
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 -10.92% -8.28% -5.04% -73.49% -19.57% -6.73% -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 82.15 53.81 25.15 102.20 67.25 39.39 19.65 159.28%
EPS -7.21 -5.55 -3.48 -55.11 -19.57 -7.54 -3.92 50.06%
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 74.37 48.72 22.74 92.54 60.90 35.66 17.78 159.37%
EPS -6.53 -5.02 -3.15 -49.90 -17.72 -6.83 -3.55 50.07%
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 0.71 1.04 1.87 0.45 0.79 1.78 3.82 -67.39%
P/EPS -8.04 -10.09 -13.51 -0.83 -2.71 -9.28 -19.13 -43.86%
EY -12.43 -9.91 -7.40 -119.81 -36.92 -10.77 -5.23 77.99%
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 0.77 1.17 2.19 0.48 0.76 1.73 3.82 -65.58%
P/EPS -8.74 -11.35 -15.80 -0.89 -2.61 -9.02 -19.13 -40.65%
EY -11.44 -8.81 -6.33 -112.48 -38.37 -11.09 -5.23 68.42%
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