[KUB] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 238.03%
YoY- 230.23%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 208,421 221,008 172,080 166,783 126,716 99,057 103,706 12.33%
PBT 3,830 -2,863 -4,743 24,018 -17,158 -19,752 -14,909 -
Tax -2,488 -1,708 -1,319 -1,181 -378 19,752 14,909 -
NP 1,342 -4,571 -6,062 22,837 -17,536 0 0 -
-
NP to SH 1,907 -4,571 -6,062 22,837 -17,536 -19,762 -17,259 -
-
Tax Rate 64.96% - - 4.92% - - - -
Total Cost 207,079 225,579 178,142 143,946 144,252 99,057 103,706 12.21%
-
Net Worth 0 402,683 398,815 373,054 347,696 615,041 701,444 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 0 402,683 398,815 373,054 347,696 615,041 701,444 -
NOSH 544,857 544,166 531,754 504,128 503,908 504,132 504,636 1.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.64% -2.07% -3.52% 13.69% -13.84% 0.00% 0.00% -
ROE 0.00% -1.14% -1.52% 6.12% -5.04% -3.21% -2.46% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.25 40.61 32.36 33.08 25.15 19.65 20.55 10.90%
EPS 0.35 -0.84 -1.14 4.53 -3.48 -3.92 -3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.75 0.74 0.69 1.22 1.39 -
Adjusted Per Share Value based on latest NOSH - 504,128
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.40 39.66 30.88 29.93 22.74 17.78 18.61 12.33%
EPS 0.34 -0.82 -1.09 4.10 -3.15 -3.55 -3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7226 0.7157 0.6694 0.6239 1.1037 1.2587 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.38 0.62 0.62 0.47 0.75 0.76 -
P/RPS 1.52 0.94 1.92 1.87 1.87 3.82 3.70 -13.77%
P/EPS 165.71 -45.24 -54.39 13.69 -13.51 -19.13 -22.22 -
EY 0.60 -2.21 -1.84 7.31 -7.40 -5.23 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.83 0.84 0.68 0.61 0.55 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date - 14/06/06 19/05/05 28/05/04 29/05/03 30/05/02 24/05/01 -
Price 0.00 0.39 0.46 0.68 0.55 0.75 0.88 -
P/RPS 0.00 0.96 1.42 2.06 2.19 3.82 4.28 -
P/EPS 0.00 -46.43 -40.35 15.01 -15.80 -19.13 -25.73 -
EY 0.00 -2.15 -2.48 6.66 -6.33 -5.23 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.61 0.92 0.80 0.61 0.63 -

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