[KUCHAI] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -139.64%
YoY- -154.85%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,492 641 274 571 1,326 234 242 236.60%
PBT 1,164 1,498 94 -408 1,602 -649 152 288.99%
Tax -295 -81 -61 -124 -260 -24 -1 4346.85%
NP 869 1,417 33 -532 1,342 -673 151 221.48%
-
NP to SH 869 1,417 33 -532 1,342 -673 151 221.48%
-
Tax Rate 25.34% 5.41% 64.89% - 16.23% - 0.66% -
Total Cost 623 -776 241 1,103 -16 907 91 260.97%
-
Net Worth 25,648 24,781 23,319 23,332 24,119 22,774 23,467 6.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 254 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 25,648 24,781 23,319 23,332 24,119 22,774 23,467 6.10%
NOSH 2,623 2,624 2,619 2,624 2,624 2,623 2,626 -0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 58.24% 221.06% 12.04% -93.17% 101.21% -287.61% 62.40% -
ROE 3.39% 5.72% 0.14% -2.28% 5.56% -2.96% 0.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.86 24.43 10.46 21.76 50.53 8.92 9.22 236.66%
EPS 33.12 54.00 1.26 -20.27 51.14 -25.65 5.75 221.67%
DPS 0.00 0.00 0.00 9.70 0.00 0.00 0.00 -
NAPS 9.7752 9.444 8.904 8.89 9.1913 8.6799 8.9364 6.16%
Adjusted Per Share Value based on latest NOSH - 2,624
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.21 0.52 0.22 0.46 1.07 0.19 0.20 232.38%
EPS 0.70 1.15 0.03 -0.43 1.08 -0.54 0.12 224.39%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.2073 0.2003 0.1884 0.1885 0.1949 0.184 0.1896 6.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.08 0.91 0.71 0.77 0.68 0.58 0.61 -
P/RPS 1.90 3.73 6.79 3.54 1.35 6.50 6.62 -56.52%
P/EPS 3.26 1.69 56.35 -3.80 1.33 -2.26 10.61 -54.49%
EY 30.67 59.34 1.77 -26.32 75.21 -44.22 9.43 119.67%
DY 0.00 0.00 0.00 12.60 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.08 0.09 0.07 0.07 0.07 35.20%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 -
Price 0.89 1.13 0.77 0.73 0.75 0.65 0.55 -
P/RPS 1.57 4.63 7.36 3.36 1.48 7.29 5.97 -58.98%
P/EPS 2.69 2.09 61.11 -3.60 1.47 -2.53 9.57 -57.12%
EY 37.21 47.79 1.64 -27.77 68.19 -39.46 10.45 133.36%
DY 0.00 0.00 0.00 13.29 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.09 0.08 0.08 0.07 0.06 31.06%

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