[KOSSAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.15%
YoY- 426.54%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 83,131 36,851 153,123 112,778 71,955 34,231 128,203 -25.14%
PBT 7,863 3,021 16,129 12,406 7,744 3,384 4,909 37.01%
Tax -1,267 -502 -719 -2,307 -1,438 -796 -132 353.52%
NP 6,596 2,519 15,410 10,099 6,306 2,588 4,777 24.07%
-
NP to SH 6,596 2,519 15,410 10,099 6,306 2,588 4,777 24.07%
-
Tax Rate 16.11% 16.62% 4.46% 18.60% 18.57% 23.52% 2.69% -
Total Cost 76,535 34,332 137,713 102,679 65,649 31,643 123,426 -27.34%
-
Net Worth 96,269 93,104 94,696 87,434 83,804 80,227 78,667 14.45%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,034 - - - 745 -
Div Payout % - - 6.72% - - - 15.60% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 96,269 93,104 94,696 87,434 83,804 80,227 78,667 14.45%
NOSH 62,109 51,724 51,746 51,736 51,730 51,760 51,755 12.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.93% 6.84% 10.06% 8.95% 8.76% 7.56% 3.73% -
ROE 6.85% 2.71% 16.27% 11.55% 7.52% 3.23% 6.07% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 133.85 71.24 295.91 217.98 139.09 66.13 247.71 -33.73%
EPS 10.62 4.87 24.82 19.52 12.19 5.00 9.23 9.83%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.44 -
NAPS 1.55 1.80 1.83 1.69 1.62 1.55 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 51,746
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.25 1.44 5.99 4.41 2.81 1.34 5.01 -25.12%
EPS 0.26 0.10 0.60 0.39 0.25 0.10 0.19 23.32%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
NAPS 0.0376 0.0364 0.037 0.0342 0.0328 0.0314 0.0308 14.26%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.71 0.68 0.81 0.75 0.87 0.84 0.86 -
P/RPS 0.53 0.95 0.27 0.34 0.63 1.27 0.35 31.96%
P/EPS 6.69 13.96 2.72 3.84 7.14 16.80 9.32 -19.87%
EY 14.96 7.16 36.77 26.03 14.01 5.95 10.73 24.87%
DY 0.00 0.00 2.47 0.00 0.00 0.00 1.67 -
P/NAPS 0.46 0.38 0.44 0.44 0.54 0.54 0.57 -13.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 -
Price 1.00 0.81 0.72 0.75 0.75 0.93 0.81 -
P/RPS 0.75 1.14 0.24 0.34 0.54 1.41 0.33 73.12%
P/EPS 9.42 16.63 2.42 3.84 6.15 18.60 8.78 4.81%
EY 10.62 6.01 41.36 26.03 16.25 5.38 11.40 -4.62%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.78 -
P/NAPS 0.65 0.45 0.39 0.44 0.46 0.60 0.53 14.61%

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