[KUB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -73.2%
YoY- 63.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 787,384 749,294 749,290 552,562 452,466 386,368 434,205 10.42%
PBT 18,165 -16,453 55,317 -44,206 -130,873 -9,758 -42,861 -
Tax -5,590 -6,782 -9,364 -4,288 -800 9,758 42,861 -
NP 12,574 -23,236 45,953 -48,494 -131,673 0 0 -
-
NP to SH 17,144 -20,509 45,953 -48,494 -131,673 -16,588 -51,766 -
-
Tax Rate 30.77% - 16.93% - - - - -
Total Cost 774,809 772,530 703,337 601,057 584,139 386,368 434,205 10.12%
-
Net Worth 529,123 407,523 415,426 332,938 504,624 639,678 721,973 -5.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 529,123 407,523 415,426 332,938 504,624 639,678 721,973 -5.04%
NOSH 687,173 536,215 512,872 504,452 504,624 503,684 504,876 5.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.60% -3.10% 6.13% -8.78% -29.10% 0.00% 0.00% -
ROE 3.24% -5.03% 11.06% -14.57% -26.09% -2.59% -7.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 114.58 139.74 146.10 109.54 89.66 76.71 86.00 4.89%
EPS 3.16 -4.33 8.96 -9.61 -26.09 -3.29 -10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.81 0.66 1.00 1.27 1.43 -9.79%
Adjusted Per Share Value based on latest NOSH - 504,337
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 141.30 134.46 134.46 99.16 81.19 69.33 77.92 10.42%
EPS 3.08 -3.68 8.25 -8.70 -23.63 -2.98 -9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 0.7313 0.7455 0.5975 0.9055 1.1479 1.2956 -5.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.47 0.61 0.58 0.53 0.65 1.32 -
P/RPS 0.33 0.34 0.42 0.53 0.59 0.85 1.53 -22.55%
P/EPS 15.23 -12.29 6.81 -6.03 -2.03 -19.74 -12.87 -
EY 6.57 -8.14 14.69 -16.57 -49.23 -5.07 -7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.75 0.88 0.53 0.51 0.92 -9.96%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 25/11/05 10/11/04 13/11/03 29/11/02 23/11/01 30/11/00 -
Price 0.46 0.37 0.55 0.63 0.51 0.86 1.22 -
P/RPS 0.40 0.26 0.38 0.58 0.57 1.12 1.42 -19.02%
P/EPS 18.44 -9.67 6.14 -6.55 -1.95 -26.11 -11.90 -
EY 5.42 -10.34 16.29 -15.26 -51.16 -3.83 -8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.68 0.95 0.51 0.68 0.85 -5.63%

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