[KUB] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -284.98%
YoY- -60.61%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 710,750 718,964 271,489 397,480 416,698 442,560 325,878 -0.82%
PBT -23,730 82,342 -26,255 -76,282 -44,076 -27,462 261,862 -
Tax -6,440 -7,440 -1,744 76,282 44,076 27,462 -5,968 -0.08%
NP -30,170 74,902 -27,999 0 0 0 255,894 -
-
NP to SH -27,618 74,902 -27,999 -76,080 -47,370 -38,534 255,894 -
-
Tax Rate - 9.04% - - - - 2.28% -
Total Cost 740,920 644,062 299,488 397,480 416,698 442,560 69,984 -2.47%
-
Net Worth 410,439 410,491 338,005 565,050 691,825 741,426 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 410,439 410,491 338,005 565,050 691,825 741,426 0 -100.00%
NOSH 533,038 506,779 504,486 504,509 504,982 504,371 504,522 -0.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -4.24% 10.42% -10.31% 0.00% 0.00% 0.00% 78.52% -
ROE -6.73% 18.25% -8.28% -13.46% -6.85% -5.20% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 133.34 141.87 53.81 78.79 82.52 87.74 64.59 -0.76%
EPS -5.66 14.78 -5.55 -15.08 -9.38 -7.64 50.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.67 1.12 1.37 1.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 504,917
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 127.54 129.02 48.72 71.33 74.78 79.42 58.48 -0.82%
EPS -4.96 13.44 -5.02 -13.65 -8.50 -6.91 45.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.7366 0.6065 1.014 1.2415 1.3305 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.46 0.68 0.56 0.70 0.85 1.75 0.00 -
P/RPS 0.34 0.48 1.04 0.89 1.03 1.99 0.00 -100.00%
P/EPS -8.88 4.60 -10.09 -4.64 -9.06 -22.91 0.00 -100.00%
EY -11.26 21.74 -9.91 -21.54 -11.04 -4.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.84 0.63 0.62 1.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/08/05 01/09/04 22/08/03 30/08/02 15/08/01 30/08/00 - -
Price 0.50 0.67 0.63 0.68 0.93 1.67 0.00 -
P/RPS 0.37 0.47 1.17 0.86 1.13 1.90 0.00 -100.00%
P/EPS -9.65 4.53 -11.35 -4.51 -9.91 -21.86 0.00 -100.00%
EY -10.36 22.06 -8.81 -22.18 -10.09 -4.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.94 0.61 0.68 1.14 0.00 -100.00%

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