[KOSSAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 86.8%
YoY- 89.41%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 150,370 143,910 34,231 128,203 125,022 59,902 113,068 20.91%
PBT 16,541 15,488 3,384 4,909 2,998 837 -1,448 -
Tax -3,076 -2,876 -796 -132 -441 -286 1,448 -
NP 13,465 12,612 2,588 4,777 2,557 551 0 -
-
NP to SH 13,465 12,612 2,588 4,777 2,557 551 -1,684 -
-
Tax Rate 18.60% 18.57% 23.52% 2.69% 14.71% 34.17% - -
Total Cost 136,905 131,298 31,643 123,426 122,465 59,351 113,068 13.58%
-
Net Worth 87,434 83,804 80,227 78,667 76,513 75,372 74,324 11.42%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 745 - - - -
Div Payout % - - - 15.60% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 87,434 83,804 80,227 78,667 76,513 75,372 74,324 11.42%
NOSH 51,736 51,730 51,760 51,755 51,698 51,981 51,975 -0.30%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.95% 8.76% 7.56% 3.73% 2.05% 0.92% 0.00% -
ROE 15.40% 15.05% 3.23% 6.07% 3.34% 0.73% -2.27% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 290.65 278.19 66.13 247.71 241.83 115.24 217.54 21.28%
EPS 26.03 24.38 5.00 9.23 4.95 1.06 -3.24 -
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.69 1.62 1.55 1.52 1.48 1.45 1.43 11.76%
Adjusted Per Share Value based on latest NOSH - 51,699
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.88 5.63 1.34 5.01 4.89 2.34 4.42 20.93%
EPS 0.53 0.49 0.10 0.19 0.10 0.02 -0.07 -
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0342 0.0328 0.0314 0.0308 0.0299 0.0295 0.0291 11.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.75 0.87 0.84 0.86 0.62 0.61 0.63 -
P/RPS 0.26 0.31 1.27 0.35 0.26 0.53 0.29 -7.01%
P/EPS 2.88 3.57 16.80 9.32 12.53 57.55 -19.44 -
EY 34.70 28.02 5.95 10.73 7.98 1.74 -5.14 -
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.54 0.57 0.42 0.42 0.44 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 24/08/01 30/05/01 -
Price 0.75 0.75 0.93 0.81 0.82 0.64 0.70 -
P/RPS 0.26 0.27 1.41 0.33 0.34 0.56 0.32 -12.91%
P/EPS 2.88 3.08 18.60 8.78 16.58 60.38 -21.60 -
EY 34.70 32.51 5.38 11.40 6.03 1.66 -4.63 -
DY 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.60 0.53 0.55 0.44 0.49 -6.91%

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