[KOSSAN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
09-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 387.33%
YoY- 2188.93%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 147,404 153,123 150,370 143,910 34,231 128,203 125,022 11.61%
PBT 12,084 16,129 16,541 15,488 3,384 4,909 2,998 153.48%
Tax -2,008 -719 -3,076 -2,876 -796 -132 -441 174.96%
NP 10,076 15,410 13,465 12,612 2,588 4,777 2,557 149.69%
-
NP to SH 10,076 15,410 13,465 12,612 2,588 4,777 2,557 149.69%
-
Tax Rate 16.62% 4.46% 18.60% 18.57% 23.52% 2.69% 14.71% -
Total Cost 137,328 137,713 136,905 131,298 31,643 123,426 122,465 7.94%
-
Net Worth 93,104 94,696 87,434 83,804 80,227 78,667 76,513 13.99%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,034 - - - 745 - -
Div Payout % - 6.72% - - - 15.60% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 93,104 94,696 87,434 83,804 80,227 78,667 76,513 13.99%
NOSH 51,724 51,746 51,736 51,730 51,760 51,755 51,698 0.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.84% 10.06% 8.95% 8.76% 7.56% 3.73% 2.05% -
ROE 10.82% 16.27% 15.40% 15.05% 3.23% 6.07% 3.34% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 284.98 295.91 290.65 278.19 66.13 247.71 241.83 11.57%
EPS 19.48 24.82 26.03 24.38 5.00 9.23 4.95 149.47%
DPS 0.00 2.00 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.80 1.83 1.69 1.62 1.55 1.52 1.48 13.95%
Adjusted Per Share Value based on latest NOSH - 51,710
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.76 5.99 5.88 5.63 1.34 5.01 4.89 11.54%
EPS 0.39 0.60 0.53 0.49 0.10 0.19 0.10 147.97%
DPS 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0364 0.037 0.0342 0.0328 0.0314 0.0308 0.0299 14.02%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.68 0.81 0.75 0.87 0.84 0.86 0.62 -
P/RPS 0.24 0.27 0.26 0.31 1.27 0.35 0.26 -5.20%
P/EPS 3.49 2.72 2.88 3.57 16.80 9.32 12.53 -57.38%
EY 28.65 36.77 34.70 28.02 5.95 10.73 7.98 134.64%
DY 0.00 2.47 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.38 0.44 0.44 0.54 0.54 0.57 0.42 -6.46%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 -
Price 0.81 0.72 0.75 0.75 0.93 0.81 0.82 -
P/RPS 0.28 0.24 0.26 0.27 1.41 0.33 0.34 -12.15%
P/EPS 4.16 2.42 2.88 3.08 18.60 8.78 16.58 -60.25%
EY 24.05 41.36 34.70 32.51 5.38 11.40 6.03 151.70%
DY 0.00 2.78 0.00 0.00 0.00 1.78 0.00 -
P/NAPS 0.45 0.39 0.44 0.46 0.60 0.53 0.55 -12.53%

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