[KOSSAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -45.82%
YoY- 714.73%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 153,123 112,778 71,955 34,231 128,203 93,767 59,902 86.63%
PBT 16,129 12,406 7,744 3,384 4,909 2,249 837 614.90%
Tax -719 -2,307 -1,438 -796 -132 -331 -286 84.57%
NP 15,410 10,099 6,306 2,588 4,777 1,918 551 815.79%
-
NP to SH 15,410 10,099 6,306 2,588 4,777 1,918 551 815.79%
-
Tax Rate 4.46% 18.60% 18.57% 23.52% 2.69% 14.72% 34.17% -
Total Cost 137,713 102,679 65,649 31,643 123,426 91,849 59,351 74.99%
-
Net Worth 94,696 87,434 83,804 80,227 78,667 76,513 75,372 16.38%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,034 - - - 745 - - -
Div Payout % 6.72% - - - 15.60% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 94,696 87,434 83,804 80,227 78,667 76,513 75,372 16.38%
NOSH 51,746 51,736 51,730 51,760 51,755 51,698 51,981 -0.30%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.06% 8.95% 8.76% 7.56% 3.73% 2.05% 0.92% -
ROE 16.27% 11.55% 7.52% 3.23% 6.07% 2.51% 0.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 295.91 217.98 139.09 66.13 247.71 181.37 115.24 87.19%
EPS 24.82 19.52 12.19 5.00 9.23 3.71 1.06 713.77%
DPS 2.00 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.83 1.69 1.62 1.55 1.52 1.48 1.45 16.73%
Adjusted Per Share Value based on latest NOSH - 51,760
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.99 4.41 2.81 1.34 5.01 3.67 2.34 86.80%
EPS 0.60 0.39 0.25 0.10 0.19 0.07 0.02 859.52%
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.037 0.0342 0.0328 0.0314 0.0308 0.0299 0.0295 16.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.81 0.75 0.87 0.84 0.86 0.62 0.61 -
P/RPS 0.27 0.34 0.63 1.27 0.35 0.34 0.53 -36.13%
P/EPS 2.72 3.84 7.14 16.80 9.32 16.71 57.55 -86.85%
EY 36.77 26.03 14.01 5.95 10.73 5.98 1.74 660.12%
DY 2.47 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.44 0.44 0.54 0.54 0.57 0.42 0.42 3.14%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 24/08/01 -
Price 0.72 0.75 0.75 0.93 0.81 0.82 0.64 -
P/RPS 0.24 0.34 0.54 1.41 0.33 0.45 0.56 -43.06%
P/EPS 2.42 3.84 6.15 18.60 8.78 22.10 60.38 -88.21%
EY 41.36 26.03 16.25 5.38 11.40 4.52 1.66 748.08%
DY 2.78 0.00 0.00 0.00 1.78 0.00 0.00 -
P/NAPS 0.39 0.44 0.46 0.60 0.53 0.55 0.44 -7.70%

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