[KUB] QoQ 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- 90.22%
YoY- 11.26%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
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 210,859 142,933 144,773 126,716 176,341 140,610 99,683 64.55%
PBT 13,016 -6,900 -9,097 -17,158 -175,876 -60,014 -18,389 -
Tax -6,260 -1,472 -1,366 -378 -3,467 -701 18,389 -
NP 6,756 -8,372 -10,463 -17,536 -179,343 -60,715 0 -
-
NP to SH 6,756 -8,372 -10,463 -17,536 -179,343 -60,715 -18,278 -
-
Tax Rate 48.09% - - - - - - -
Total Cost 204,103 151,305 155,236 144,252 355,684 201,325 99,683 61.03%
-
Net Worth 347,915 332,862 338,657 347,696 373,382 504,696 565,507 -27.59%
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 347,915 332,862 338,657 347,696 373,382 504,696 565,507 -27.59%
NOSH 504,225 504,337 505,458 503,908 504,570 504,696 504,917 -0.09%
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 3.20% -5.86% -7.23% -13.84% -101.70% -43.18% 0.00% -
ROE 1.94% -2.52% -3.09% -5.04% -48.03% -12.03% -3.23% -
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 41.82 28.34 28.64 25.15 34.95 27.86 19.74 64.72%
EPS 1.34 -1.66 -2.07 -3.48 -35.54 -12.03 -3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.67 0.69 0.74 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 37.84 25.65 25.98 22.74 31.64 25.23 17.89 64.55%
EPS 1.21 -1.50 -1.88 -3.15 -32.18 -10.90 -3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.5973 0.6077 0.6239 0.67 0.9057 1.0148 -27.60%
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 1.43 2.05 1.96 1.87 1.32 1.90 3.55 -45.36%
P/EPS 44.78 -34.94 -27.05 -13.51 -1.29 -4.41 -19.34 -
EY 2.23 -2.86 -3.70 -7.40 -77.27 -22.70 -5.17 -
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 0.62 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 1.82 2.22 2.20 2.19 1.40 1.83 3.44 -34.50%
P/EPS 56.72 -37.95 -30.43 -15.80 -1.38 -4.24 -18.78 -
EY 1.76 -2.63 -3.29 -6.33 -72.54 -23.59 -5.32 -
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 0.66 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