[KUB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -111.2%
YoY- -1385.57%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 829,429 801,495 625,281 515,691 496,496 480,087 327,192 -0.98%
PBT -26,448 -8,825 -20,139 -274,031 -17,596 -37,966 133,533 -
Tax -11,953 -9,562 -9,476 -4,067 17,596 37,966 -9,586 -0.23%
NP -38,401 -18,387 -29,615 -278,098 0 0 123,947 -
-
NP to SH -39,558 -18,387 -29,615 -278,098 -18,720 -49,927 123,947 -
-
Tax Rate - - - - - - 7.18% -
Total Cost 867,830 819,882 654,896 793,789 496,496 480,087 203,245 -1.53%
-
Net Worth 403,722 392,531 348,110 378,441 630,727 716,848 757,005 0.67%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 403,722 392,531 348,110 378,441 630,727 716,848 757,005 0.67%
NOSH 538,296 516,488 504,507 504,588 504,582 504,823 504,670 -0.06%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -4.63% -2.29% -4.74% -53.93% 0.00% 0.00% 37.88% -
ROE -9.80% -4.68% -8.51% -73.49% -2.97% -6.96% 16.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 154.08 155.18 123.94 102.20 98.40 95.10 64.83 -0.91%
EPS -7.14 -3.56 -5.87 -55.11 -3.71 -9.89 24.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.69 0.75 1.25 1.42 1.50 0.73%
Adjusted Per Share Value based on latest NOSH - 504,570
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 148.84 143.83 112.21 92.54 89.10 86.15 58.71 -0.98%
EPS -7.10 -3.30 -5.31 -49.90 -3.36 -8.96 22.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7245 0.7044 0.6247 0.6791 1.1318 1.2864 1.3584 0.67%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.31 0.73 0.60 0.46 0.76 0.96 0.00 -
P/RPS 0.20 0.47 0.48 0.45 0.77 1.01 0.00 -100.00%
P/EPS -4.22 -20.51 -10.22 -0.83 -20.49 -9.71 0.00 -100.00%
EY -23.71 -4.88 -9.78 -119.81 -4.88 -10.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.96 0.87 0.61 0.61 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/03/06 28/02/05 19/02/04 27/02/03 28/02/02 28/02/01 30/06/00 -
Price 0.34 0.55 0.76 0.49 0.72 0.95 1.75 -
P/RPS 0.22 0.35 0.61 0.48 0.73 1.00 2.70 2.70%
P/EPS -4.63 -15.45 -12.95 -0.89 -19.41 -9.61 7.13 -
EY -21.61 -6.47 -7.72 -112.48 -5.15 -10.41 14.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 1.10 0.65 0.58 0.67 1.17 1.02%

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