[KUB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 238.03%
YoY- 230.23%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 239,527 202,486 192,699 166,783 210,859 142,933 144,773 39.67%
PBT -50,313 317 17,153 24,018 13,016 -6,900 -9,097 211.12%
Tax -2,539 -3,303 -2,539 -1,181 -6,260 -1,472 -1,366 50.88%
NP -52,852 -2,986 14,614 22,837 6,756 -8,372 -10,463 192.95%
-
NP to SH -52,852 -2,986 14,614 22,837 6,756 -8,372 -10,463 192.95%
-
Tax Rate - 1,041.96% 14.80% 4.92% 48.09% - - -
Total Cost 292,379 205,472 178,085 143,946 204,103 151,305 155,236 52.21%
-
Net Worth 393,028 417,010 411,018 373,054 347,915 332,862 338,657 10.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 393,028 417,010 411,018 373,054 347,915 332,862 338,657 10.38%
NOSH 517,142 514,827 507,430 504,128 504,225 504,337 505,458 1.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -22.07% -1.47% 7.58% 13.69% 3.20% -5.86% -7.23% -
ROE -13.45% -0.72% 3.56% 6.12% 1.94% -2.52% -3.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.32 39.33 37.98 33.08 41.82 28.34 28.64 37.58%
EPS -10.22 -0.58 2.88 4.53 1.34 -1.66 -2.07 188.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.81 0.81 0.74 0.69 0.66 0.67 8.72%
Adjusted Per Share Value based on latest NOSH - 504,128
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.98 36.34 34.58 29.93 37.84 25.65 25.98 39.66%
EPS -9.48 -0.54 2.62 4.10 1.21 -1.50 -1.88 192.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7053 0.7483 0.7376 0.6694 0.6243 0.5973 0.6077 10.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.73 0.61 0.68 0.62 0.60 0.58 0.56 -
P/RPS 1.58 1.55 1.79 1.87 1.43 2.05 1.96 -13.32%
P/EPS -7.14 -105.17 23.61 13.69 44.78 -34.94 -27.05 -58.68%
EY -14.00 -0.95 4.24 7.31 2.23 -2.86 -3.70 141.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.75 0.84 0.84 0.87 0.88 0.84 9.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 10/11/04 01/09/04 28/05/04 19/02/04 13/11/03 22/08/03 -
Price 0.55 0.55 0.67 0.68 0.76 0.63 0.63 -
P/RPS 1.19 1.40 1.76 2.06 1.82 2.22 2.20 -33.48%
P/EPS -5.38 -94.83 23.26 15.01 56.72 -37.95 -30.43 -68.33%
EY -18.58 -1.05 4.30 6.66 1.76 -2.63 -3.29 215.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.83 0.92 1.10 0.95 0.94 -16.21%

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