[KUCHAI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -139.96%
YoY- -3642.11%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,405 2,131 1,560 234 1,911 1,669 0 -
PBT 639 545 953 -649 2,101 1,949 841 -16.69%
Tax -469 -408 -284 -24 -417 -416 -278 41.58%
NP 170 137 669 -673 1,684 1,533 563 -54.89%
-
NP to SH 170 137 669 -673 1,684 1,533 563 -54.89%
-
Tax Rate 73.40% 74.86% 29.80% - 19.85% 21.34% 33.06% -
Total Cost 2,235 1,994 891 907 227 136 -563 -
-
Net Worth 23,359 23,331 24,113 22,774 23,447 23,298 22,455 2.65%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 254 - - - - - -
Div Payout % - 185.82% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 23,359 23,331 24,113 22,774 23,447 23,298 22,455 2.65%
NOSH 2,623 2,624 2,623 2,623 2,623 2,624 2,623 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.07% 6.43% 42.88% -287.61% 88.12% 91.85% 0.00% -
ROE 0.73% 0.59% 2.77% -2.96% 7.18% 6.58% 2.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 91.67 81.20 59.46 8.92 72.83 63.60 0.00 -
EPS 6.48 5.22 25.50 -25.65 64.18 58.42 21.46 -54.89%
DPS 0.00 9.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.904 8.89 9.1913 8.6799 8.9364 8.8788 8.5595 2.65%
Adjusted Per Share Value based on latest NOSH - 2,623
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.94 1.72 1.26 0.19 1.54 1.35 0.00 -
EPS 0.14 0.11 0.54 -0.54 1.36 1.24 0.45 -53.98%
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1888 0.1885 0.1949 0.184 0.1895 0.1883 0.1815 2.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.71 0.77 0.68 0.58 0.61 0.69 0.64 -
P/RPS 0.77 0.95 1.14 6.50 0.84 1.08 0.00 -
P/EPS 10.96 14.75 2.67 -2.26 0.95 1.18 2.98 137.70%
EY 9.13 6.78 37.50 -44.22 105.21 84.67 33.53 -57.88%
DY 0.00 12.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.07 0.07 0.07 0.08 0.07 9.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 -
Price 0.77 0.73 0.75 0.65 0.55 0.71 0.67 -
P/RPS 0.84 0.90 1.26 7.29 0.76 1.12 0.00 -
P/EPS 11.88 13.98 2.94 -2.53 0.86 1.22 3.12 143.24%
EY 8.42 7.15 34.00 -39.46 116.69 82.28 32.03 -58.86%
DY 0.00 13.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.08 0.08 0.07 0.06 0.08 0.08 8.14%

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