[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 161.85%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 58,883 179,640 132,927 83,131 36,851 153,123 112,778 -35.13%
PBT 6,398 18,669 13,295 7,863 3,021 16,129 12,406 -35.66%
Tax -1,191 -1,931 -1,854 -1,267 -502 -719 -2,307 -35.62%
NP 5,207 16,738 11,441 6,596 2,519 15,410 10,099 -35.67%
-
NP to SH 5,207 16,738 11,441 6,596 2,519 15,410 10,099 -35.67%
-
Tax Rate 18.62% 10.34% 13.95% 16.11% 16.62% 4.46% 18.60% -
Total Cost 53,676 162,902 121,486 76,535 34,332 137,713 102,679 -35.08%
-
Net Worth 125,181 113,424 106,219 96,269 93,104 94,696 87,434 27.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,890 1,919 - - 1,034 - -
Div Payout % - 11.29% 16.78% - - 6.72% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 125,181 113,424 106,219 96,269 93,104 94,696 87,434 27.00%
NOSH 66,585 63,013 63,987 62,109 51,724 51,746 51,736 18.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.84% 9.32% 8.61% 7.93% 6.84% 10.06% 8.95% -
ROE 4.16% 14.76% 10.77% 6.85% 2.71% 16.27% 11.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.43 285.08 207.74 133.85 71.24 295.91 217.98 -45.16%
EPS 7.82 26.96 17.88 10.62 4.87 24.82 19.52 -45.62%
DPS 0.00 3.00 3.00 0.00 0.00 2.00 0.00 -
NAPS 1.88 1.80 1.66 1.55 1.80 1.83 1.69 7.35%
Adjusted Per Share Value based on latest NOSH - 62,054
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.30 7.02 5.20 3.25 1.44 5.99 4.41 -35.18%
EPS 0.20 0.65 0.45 0.26 0.10 0.60 0.39 -35.90%
DPS 0.00 0.07 0.08 0.00 0.00 0.04 0.00 -
NAPS 0.0489 0.0443 0.0415 0.0376 0.0364 0.037 0.0342 26.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.04 1.10 1.07 0.71 0.68 0.81 0.75 -
P/RPS 2.31 0.39 0.52 0.53 0.95 0.27 0.34 258.30%
P/EPS 26.09 4.14 5.98 6.69 13.96 2.72 3.84 258.30%
EY 3.83 24.15 16.71 14.96 7.16 36.77 26.03 -72.09%
DY 0.00 2.73 2.80 0.00 0.00 2.47 0.00 -
P/NAPS 1.09 0.61 0.64 0.46 0.38 0.44 0.44 82.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 25/02/04 13/11/03 14/08/03 29/05/03 27/02/03 21/11/02 -
Price 1.89 1.85 1.17 1.00 0.81 0.72 0.75 -
P/RPS 2.14 0.65 0.56 0.75 1.14 0.24 0.34 240.51%
P/EPS 24.17 6.96 6.54 9.42 16.63 2.42 3.84 240.52%
EY 4.14 14.36 15.28 10.62 6.01 41.36 26.03 -70.61%
DY 0.00 1.62 2.56 0.00 0.00 2.78 0.00 -
P/NAPS 1.01 1.03 0.70 0.65 0.45 0.39 0.44 73.92%

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