[KUB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -5.57%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 515,691 339,350 198,740 99,057 496,496 289,776 208,349 82.67%
PBT -274,031 -98,155 -38,141 -19,752 -17,596 -7,319 -22,038 434.26%
Tax -4,067 -600 38,141 19,752 17,596 7,319 22,038 -
NP -278,098 -98,755 0 0 0 0 0 -
-
NP to SH -278,098 -98,755 -38,040 -19,762 -18,720 -12,441 -23,685 414.28%
-
Tax Rate - - - - - - - -
Total Cost 793,789 438,105 198,740 99,057 496,496 289,776 208,349 143.34%
-
Net Worth 378,441 504,624 565,050 615,041 630,727 639,678 691,825 -33.04%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 378,441 504,624 565,050 615,041 630,727 639,678 691,825 -33.04%
NOSH 504,588 504,624 504,509 504,132 504,582 503,684 504,982 -0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -53.93% -29.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -73.49% -19.57% -6.73% -3.21% -2.97% -1.94% -3.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 102.20 67.25 39.39 19.65 98.40 57.53 41.26 82.76%
EPS -55.11 -19.57 -7.54 -3.92 -3.71 -2.47 -4.69 414.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.00 1.12 1.22 1.25 1.27 1.37 -33.00%
Adjusted Per Share Value based on latest NOSH - 504,132
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.54 60.90 35.66 17.78 89.10 52.00 37.39 82.66%
EPS -49.90 -17.72 -6.83 -3.55 -3.36 -2.23 -4.25 414.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6791 0.9055 1.014 1.1037 1.1318 1.1479 1.2415 -33.04%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.46 0.53 0.70 0.75 0.76 0.65 0.85 -
P/RPS 0.45 0.79 1.78 3.82 0.77 1.13 2.06 -63.62%
P/EPS -0.83 -2.71 -9.28 -19.13 -20.49 -26.32 -18.12 -87.12%
EY -119.81 -36.92 -10.77 -5.23 -4.88 -3.80 -5.52 673.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.63 0.61 0.61 0.51 0.62 -1.07%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 30/05/02 28/02/02 23/11/01 15/08/01 -
Price 0.49 0.51 0.68 0.75 0.72 0.86 0.93 -
P/RPS 0.48 0.76 1.73 3.82 0.73 1.49 2.25 -64.19%
P/EPS -0.89 -2.61 -9.02 -19.13 -19.41 -34.82 -19.83 -87.29%
EY -112.48 -38.37 -11.09 -5.23 -5.15 -2.87 -5.04 688.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.61 0.61 0.58 0.68 0.68 -2.95%

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