[KUB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.0%
YoY- 367.52%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 465,566 800,782 710,750 718,964 271,489 397,480 416,698 1.86%
PBT -24,714 5,924 -23,730 82,342 -26,255 -76,282 -44,076 -9.18%
Tax 14,126 -9,544 -6,440 -7,440 -1,744 76,282 44,076 -17.26%
NP -10,588 -3,620 -30,170 74,902 -27,999 0 0 -
-
NP to SH -9,874 600 -27,618 74,902 -27,999 -76,080 -47,370 -22.98%
-
Tax Rate - 161.11% - 9.04% - - - -
Total Cost 476,154 804,402 740,920 644,062 299,488 397,480 416,698 2.24%
-
Net Worth 362,046 0 410,439 410,491 338,005 565,050 691,825 -10.22%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 362,046 0 410,439 410,491 338,005 565,050 691,825 -10.22%
NOSH 548,555 544,166 533,038 506,779 504,486 504,509 504,982 1.38%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.27% -0.45% -4.24% 10.42% -10.31% 0.00% 0.00% -
ROE -2.73% 0.00% -6.73% 18.25% -8.28% -13.46% -6.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 84.87 147.16 133.34 141.87 53.81 78.79 82.52 0.46%
EPS -1.80 0.12 -5.66 14.78 -5.55 -15.08 -9.38 -24.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.77 0.81 0.67 1.12 1.37 -11.45%
Adjusted Per Share Value based on latest NOSH - 507,430
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 83.55 143.70 127.54 129.02 48.72 71.33 74.78 1.86%
EPS -1.77 0.11 -4.96 13.44 -5.02 -13.65 -8.50 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6497 0.00 0.7365 0.7366 0.6065 1.014 1.2415 -10.22%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.65 0.47 0.46 0.68 0.56 0.70 0.85 -
P/RPS 0.77 0.32 0.34 0.48 1.04 0.89 1.03 -4.73%
P/EPS -36.11 426.26 -8.88 4.60 -10.09 -4.64 -9.06 25.90%
EY -2.77 0.23 -11.26 21.74 -9.91 -21.54 -11.04 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.60 0.84 0.84 0.63 0.62 7.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 25/08/06 19/08/05 01/09/04 22/08/03 30/08/02 15/08/01 -
Price 0.98 0.44 0.50 0.67 0.63 0.68 0.93 -
P/RPS 1.15 0.30 0.37 0.47 1.17 0.86 1.13 0.29%
P/EPS -54.44 399.06 -9.65 4.53 -11.35 -4.51 -9.91 32.81%
EY -1.84 0.25 -10.36 22.06 -8.81 -22.18 -10.09 -24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.65 0.83 0.94 0.61 0.68 13.83%

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