[KUB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.93%
YoY- 89.35%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 765,881 829,429 801,495 625,281 515,691 496,496 480,087 8.09%
PBT -43,703 -26,448 -8,825 -20,139 -274,031 -17,596 -37,966 2.37%
Tax -8,620 -11,953 -9,562 -9,476 -4,067 17,596 37,966 -
NP -52,323 -38,401 -18,387 -29,615 -278,098 0 0 -
-
NP to SH -44,916 -39,558 -18,387 -29,615 -278,098 -18,720 -49,927 -1.74%
-
Tax Rate - - - - - - - -
Total Cost 818,204 867,830 819,882 654,896 793,789 496,496 480,087 9.28%
-
Net Worth 207,657 403,722 392,531 348,110 378,441 630,727 716,848 -18.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 207,657 403,722 392,531 348,110 378,441 630,727 716,848 -18.64%
NOSH 309,936 538,296 516,488 504,507 504,588 504,582 504,823 -7.80%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.83% -4.63% -2.29% -4.74% -53.93% 0.00% 0.00% -
ROE -21.63% -9.80% -4.68% -8.51% -73.49% -2.97% -6.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 247.11 154.08 155.18 123.94 102.20 98.40 95.10 17.24%
EPS -8.26 -7.14 -3.56 -5.87 -55.11 -3.71 -9.89 -2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.75 0.76 0.69 0.75 1.25 1.42 -11.76%
Adjusted Per Share Value based on latest NOSH - 504,225
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 137.44 148.84 143.83 112.21 92.54 89.10 86.15 8.09%
EPS -8.06 -7.10 -3.30 -5.31 -49.90 -3.36 -8.96 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3726 0.7245 0.7044 0.6247 0.6791 1.1318 1.2864 -18.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.44 0.31 0.73 0.60 0.46 0.76 0.96 -
P/RPS 0.18 0.20 0.47 0.48 0.45 0.77 1.01 -24.97%
P/EPS -3.04 -4.22 -20.51 -10.22 -0.83 -20.49 -9.71 -17.58%
EY -32.94 -23.71 -4.88 -9.78 -119.81 -4.88 -10.30 21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.41 0.96 0.87 0.61 0.61 0.68 -0.49%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 10/03/06 28/02/05 19/02/04 27/02/03 28/02/02 28/02/01 -
Price 0.58 0.34 0.55 0.76 0.49 0.72 0.95 -
P/RPS 0.23 0.22 0.35 0.61 0.48 0.73 1.00 -21.71%
P/EPS -4.00 -4.63 -15.45 -12.95 -0.89 -19.41 -9.61 -13.58%
EY -24.99 -21.61 -6.47 -7.72 -112.48 -5.15 -10.41 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.45 0.72 1.10 0.65 0.58 0.67 4.44%

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