[KUB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 74.78%
YoY- -254.94%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 884,032 688,320 667,132 506,864 99,057 414,824 460,540 11.47%
PBT -11,452 -18,972 96,072 -68,632 -19,752 -59,636 -23,780 -11.46%
Tax -6,832 -5,276 -4,724 -1,512 19,752 59,636 23,780 -
NP -18,284 -24,248 91,348 -70,144 0 0 0 -
-
NP to SH -18,284 -24,248 91,348 -70,144 -19,762 -69,036 -39,564 -12.06%
-
Tax Rate - - 4.92% - - - - -
Total Cost 902,316 712,568 575,784 577,008 99,057 414,824 460,540 11.85%
-
Net Worth 402,683 398,815 373,054 347,696 615,041 701,704 746,871 -9.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 402,683 398,815 373,054 347,696 615,041 701,704 746,871 -9.77%
NOSH 544,166 531,754 504,128 503,908 504,132 504,823 504,642 1.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -2.07% -3.52% 13.69% -13.84% 0.00% 0.00% 0.00% -
ROE -4.54% -6.08% 24.49% -20.17% -3.21% -9.84% -5.30% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 162.46 129.44 132.33 100.59 19.65 82.17 91.26 10.08%
EPS -3.36 -4.56 18.12 -13.92 -3.92 -13.68 -7.84 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.74 0.69 1.22 1.39 1.48 -10.90%
Adjusted Per Share Value based on latest NOSH - 503,908
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 158.64 123.52 119.72 90.96 17.78 74.44 82.64 11.47%
EPS -3.28 -4.35 16.39 -12.59 -3.55 -12.39 -7.10 -12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7226 0.7157 0.6694 0.6239 1.1037 1.2592 1.3403 -9.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.38 0.62 0.62 0.47 0.75 0.76 2.65 -
P/RPS 0.23 0.48 0.47 0.47 3.82 0.92 2.90 -34.44%
P/EPS -11.31 -13.60 3.42 -3.38 -19.13 -5.56 -33.80 -16.67%
EY -8.84 -7.35 29.23 -29.62 -5.23 -17.99 -2.96 19.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.83 0.84 0.68 0.61 0.55 1.79 -18.87%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 19/05/05 28/05/04 29/05/03 30/05/02 24/05/01 01/08/00 -
Price 0.39 0.46 0.68 0.55 0.75 0.88 1.83 -
P/RPS 0.24 0.36 0.51 0.55 3.82 1.07 2.01 -29.81%
P/EPS -11.61 -10.09 3.75 -3.95 -19.13 -6.43 -23.34 -10.98%
EY -8.62 -9.91 26.65 -25.31 -5.23 -15.54 -4.28 12.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.92 0.80 0.61 0.63 1.24 -13.20%

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