[KUB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -38.65%
YoY- 194.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 484,322 787,384 749,294 749,290 552,562 452,466 386,368 3.83%
PBT -42,160 18,165 -16,453 55,317 -44,206 -130,873 -9,758 27.60%
Tax 2,164 -5,590 -6,782 -9,364 -4,288 -800 9,758 -22.19%
NP -39,996 12,574 -23,236 45,953 -48,494 -131,673 0 -
-
NP to SH -40,789 17,144 -20,509 45,953 -48,494 -131,673 -16,588 16.17%
-
Tax Rate - 30.77% - 16.93% - - - -
Total Cost 524,318 774,809 772,530 703,337 601,057 584,139 386,368 5.21%
-
Net Worth 342,984 529,123 407,523 415,426 332,938 504,624 639,678 -9.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 342,984 529,123 407,523 415,426 332,938 504,624 639,678 -9.86%
NOSH 553,200 687,173 536,215 512,872 504,452 504,624 503,684 1.57%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -8.26% 1.60% -3.10% 6.13% -8.78% -29.10% 0.00% -
ROE -11.89% 3.24% -5.03% 11.06% -14.57% -26.09% -2.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 87.55 114.58 139.74 146.10 109.54 89.66 76.71 2.22%
EPS -7.37 3.16 -4.33 8.96 -9.61 -26.09 -3.29 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.76 0.81 0.66 1.00 1.27 -11.25%
Adjusted Per Share Value based on latest NOSH - 514,827
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 86.91 141.30 134.46 134.46 99.16 81.19 69.33 3.83%
EPS -7.32 3.08 -3.68 8.25 -8.70 -23.63 -2.98 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6155 0.9495 0.7313 0.7455 0.5975 0.9055 1.1479 -9.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.92 0.38 0.47 0.61 0.58 0.53 0.65 -
P/RPS 1.05 0.33 0.34 0.42 0.53 0.59 0.85 3.58%
P/EPS -12.48 15.23 -12.29 6.81 -6.03 -2.03 -19.74 -7.35%
EY -8.01 6.57 -8.14 14.69 -16.57 -49.23 -5.07 7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.49 0.62 0.75 0.88 0.53 0.51 19.42%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 14/11/06 25/11/05 10/11/04 13/11/03 29/11/02 23/11/01 -
Price 0.78 0.46 0.37 0.55 0.63 0.51 0.86 -
P/RPS 0.89 0.40 0.26 0.38 0.58 0.57 1.12 -3.75%
P/EPS -10.58 18.44 -9.67 6.14 -6.55 -1.95 -26.11 -13.97%
EY -9.45 5.42 -10.34 16.29 -15.26 -51.16 -3.83 16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.60 0.49 0.68 0.95 0.51 0.68 10.82%

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