[KOSSAN] QoQ Cumulative 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- 143.66%
YoY- 1044.46%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,851 153,123 112,778 71,955 34,231 128,203 93,767 -46.37%
PBT 3,021 16,129 12,406 7,744 3,384 4,909 2,249 21.76%
Tax -502 -719 -2,307 -1,438 -796 -132 -331 32.03%
NP 2,519 15,410 10,099 6,306 2,588 4,777 1,918 19.94%
-
NP to SH 2,519 15,410 10,099 6,306 2,588 4,777 1,918 19.94%
-
Tax Rate 16.62% 4.46% 18.60% 18.57% 23.52% 2.69% 14.72% -
Total Cost 34,332 137,713 102,679 65,649 31,643 123,426 91,849 -48.14%
-
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 2.71% 16.27% 11.55% 7.52% 3.23% 6.07% 2.51% -
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 71.24 295.91 217.98 139.09 66.13 247.71 181.37 -46.39%
EPS 4.87 24.82 19.52 12.19 5.00 9.23 3.71 19.90%
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 1.44 5.99 4.41 2.81 1.34 5.01 3.67 -46.43%
EPS 0.10 0.60 0.39 0.25 0.10 0.19 0.07 26.87%
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 0.95 0.27 0.34 0.63 1.27 0.35 0.34 98.50%
P/EPS 13.96 2.72 3.84 7.14 16.80 9.32 16.71 -11.30%
EY 7.16 36.77 26.03 14.01 5.95 10.73 5.98 12.76%
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 1.14 0.24 0.34 0.54 1.41 0.33 0.45 85.94%
P/EPS 16.63 2.42 3.84 6.15 18.60 8.78 22.10 -17.28%
EY 6.01 41.36 26.03 16.25 5.38 11.40 4.52 20.93%
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