[KUB] YoY Cumulative 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- -29.9%
YoY- 63.17%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 590,538 561,971 561,968 414,422 339,350 289,776 325,654 10.42%
PBT 13,624 -12,340 41,488 -33,155 -98,155 -7,319 -32,146 -
Tax -4,193 -5,087 -7,023 -3,216 -600 7,319 32,146 -
NP 9,431 -17,427 34,465 -36,371 -98,755 0 0 -
-
NP to SH 12,858 -15,382 34,465 -36,371 -98,755 -12,441 -38,825 -
-
Tax Rate 30.78% - 16.93% - - - - -
Total Cost 581,107 579,398 527,503 450,793 438,105 289,776 325,654 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 2.43% -3.77% 8.30% -10.92% -19.57% -1.94% -5.38% -
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 85.94 104.80 109.57 82.15 67.25 57.53 64.50 4.89%
EPS 2.37 -3.25 6.72 -7.21 -19.57 -2.47 -7.69 -
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 105.97 100.85 100.84 74.37 60.90 52.00 58.44 10.42%
EPS 2.31 -2.76 6.18 -6.53 -17.72 -2.23 -6.97 -
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 0.44 0.45 0.56 0.71 0.79 1.13 2.05 -22.61%
P/EPS 20.31 -16.38 9.08 -8.04 -2.71 -26.32 -17.17 -
EY 4.92 -6.10 11.02 -12.43 -36.92 -3.80 -5.83 -
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 0.54 0.35 0.50 0.77 0.76 1.49 1.89 -18.83%
P/EPS 24.58 -12.90 8.18 -8.74 -2.61 -34.82 -15.86 -
EY 4.07 -7.75 12.22 -11.44 -38.37 -2.87 -6.30 -
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