[KUB] YoY TTM 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- 136.33%
YoY- 103.9%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 785,427 878,357 805,118 665,348 543,350 524,800 468,658 8.98%
PBT -35,326 -22,568 -38,740 21,037 -271,437 -20,303 -46,930 -4.62%
Tax -9,452 -12,342 -8,209 -10,279 -4,435 7,642 46,930 -
NP -44,778 -34,910 -46,949 10,758 -275,872 -12,661 0 -
-
NP to SH -40,028 -36,685 -46,949 10,758 -275,872 -19,087 -57,295 -5.79%
-
Tax Rate - - - 48.86% - - - -
Total Cost 830,205 913,267 852,067 654,590 819,222 537,461 468,658 9.99%
-
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 -5.70% -3.97% -5.83% 1.62% -50.77% -2.41% 0.00% -
ROE 0.00% -9.11% -11.77% 2.88% -79.34% -3.10% -8.17% -
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 144.15 161.41 151.41 131.98 107.83 104.10 92.87 7.59%
EPS -7.35 -6.74 -8.83 2.13 -54.75 -3.79 -11.35 -6.98%
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 140.94 157.62 144.48 119.40 97.50 94.18 84.10 8.98%
EPS -7.18 -6.58 -8.42 1.93 -49.51 -3.43 -10.28 -5.80%
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 0.40 0.24 0.41 0.47 0.44 0.72 0.82 -11.27%
P/EPS -7.89 -5.64 -7.02 29.05 -0.86 -19.81 -6.69 2.78%
EY -12.67 -17.74 -14.24 3.44 -116.48 -5.05 -14.94 -2.70%
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 0.24 0.30 0.52 0.51 0.72 0.95 -
P/EPS 0.00 -5.79 -5.21 31.87 -1.00 -19.81 -7.75 -
EY 0.00 -17.29 -19.19 3.14 -99.54 -5.05 -12.90 -
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