[KUB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -62.09%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 795,714 713,274 588,440 519,840 467,156 385,533 304,754 -1.01%
PBT -63,015 47,287 -262,145 -31,563 -46,273 -12,622 97,096 -
Tax -7,571 -11,452 -5,912 624 46,273 18,908 50,922 -
NP -70,586 35,835 -268,057 -30,939 0 6,286 148,018 -
-
NP to SH -69,927 35,835 -268,057 -30,939 -54,345 -14,953 91,014 -
-
Tax Rate - 24.22% - - - - -52.45% -
Total Cost 866,300 677,439 856,497 550,779 467,156 379,247 156,736 -1.80%
-
Net Worth 411,107 411,018 338,657 565,507 691,890 741,006 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 411,107 411,018 338,657 565,507 691,890 741,006 0 -100.00%
NOSH 533,905 507,430 505,458 504,917 505,029 504,086 504,664 -0.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -8.87% 5.02% -45.55% -5.95% 0.00% 1.63% 48.57% -
ROE -17.01% 8.72% -79.15% -5.47% -7.85% -2.02% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 149.04 140.57 116.42 102.96 92.50 76.48 60.39 -0.95%
EPS -13.10 7.06 -53.03 -6.13 -10.76 -2.97 18.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.81 0.67 1.12 1.37 1.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 504,917
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 142.79 128.00 105.60 93.29 83.83 69.18 54.69 -1.01%
EPS -12.55 6.43 -48.10 -5.55 -9.75 -2.68 16.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7377 0.7376 0.6077 1.0148 1.2416 1.3297 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.46 0.68 0.56 0.70 0.85 1.75 0.00 -
P/RPS 0.31 0.48 0.48 0.68 0.92 2.29 0.00 -100.00%
P/EPS -3.51 9.63 -1.06 -11.42 -7.90 -58.99 0.00 -100.00%
EY -28.47 10.39 -94.70 -8.75 -12.66 -1.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.84 0.63 0.62 1.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/08/05 01/09/04 22/08/03 30/08/02 15/08/01 30/08/00 - -
Price 0.50 0.67 0.63 0.68 0.93 1.67 0.00 -
P/RPS 0.34 0.48 0.54 0.66 1.01 2.18 0.00 -100.00%
P/EPS -3.82 9.49 -1.19 -11.10 -8.64 -56.30 0.00 -100.00%
EY -26.19 10.54 -84.18 -9.01 -11.57 -1.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.94 0.61 0.68 1.14 0.00 -100.00%

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