[KUB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 40.33%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 211,516 183,295 192,699 144,773 99,683 104,643 106,145 12.17%
PBT 7,509 -7,122 17,153 -9,097 -18,389 -7,129 -7,786 -
Tax -3,116 -1,901 -2,539 -1,366 18,389 7,129 7,786 -
NP 4,393 -9,023 14,614 -10,463 0 0 0 -
-
NP to SH 4,871 -8,364 14,614 -10,463 -18,278 -6,426 -9,376 -
-
Tax Rate 41.50% - 14.80% - - - - -
Total Cost 207,123 192,318 178,085 155,236 99,683 104,643 106,145 11.78%
-
Net Worth 0 411,107 411,018 338,657 565,507 691,890 741,006 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 411,107 411,018 338,657 565,507 691,890 741,006 -
NOSH 53,490,001 533,905 507,430 505,458 504,917 505,029 504,086 117.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.08% -4.92% 7.58% -7.23% 0.00% 0.00% 0.00% -
ROE 0.00% -2.03% 3.56% -3.09% -3.23% -0.93% -1.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.40 34.33 37.98 28.64 19.74 20.72 21.06 -48.33%
EPS 0.90 -1.69 2.88 -2.07 -3.62 -1.27 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.77 0.81 0.67 1.12 1.37 1.47 -
Adjusted Per Share Value based on latest NOSH - 505,458
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.96 32.89 34.58 25.98 17.89 18.78 19.05 12.17%
EPS 0.87 -1.50 2.62 -1.88 -3.28 -1.15 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7377 0.7376 0.6077 1.0148 1.2416 1.3297 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.46 0.68 0.56 0.70 0.85 1.75 -
P/RPS 118.86 1.34 1.79 1.96 3.55 4.10 8.31 55.77%
P/EPS 5,161.22 -29.36 23.61 -27.05 -19.34 -66.80 -94.09 -
EY 0.02 -3.41 4.24 -3.70 -5.17 -1.50 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 0.84 0.84 0.63 0.62 1.19 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 19/08/05 01/09/04 22/08/03 30/08/02 15/08/01 30/08/00 -
Price 0.44 0.50 0.67 0.63 0.68 0.93 1.67 -
P/RPS 111.27 1.46 1.76 2.20 3.44 4.49 7.93 55.27%
P/EPS 4,831.78 -31.92 23.26 -30.43 -18.78 -73.09 -89.78 -
EY 0.02 -3.13 4.30 -3.29 -5.32 -1.37 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.83 0.94 0.61 0.68 1.14 -

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