[KLUANG] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.98%
YoY- 284.58%
Quarter Report
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,358 1,413 1,251 1,709 1,401 814 606 71.16%
PBT 2,197 5,025 4 2,625 2,635 4,527 1,039 64.66%
Tax -202 -589 -181 -306 -293 -326 -105 54.62%
NP 1,995 4,436 -177 2,319 2,342 4,201 934 65.77%
-
NP to SH 1,995 4,436 -177 2,319 2,342 4,201 934 65.77%
-
Tax Rate 9.19% 11.72% 4,525.00% 11.66% 11.12% 7.20% 10.11% -
Total Cost -637 -3,023 1,428 -610 -941 -3,387 -328 55.59%
-
Net Worth 109,027 107,089 102,794 103,014 100,711 97,587 93,448 10.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 397 - - - - - -
Div Payout % - 8.95% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 109,027 107,089 102,794 103,014 100,711 97,587 93,448 10.81%
NOSH 2,006 2,005 2,006 2,006 2,005 2,006 2,007 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 146.91% 313.94% -14.15% 135.69% 167.17% 516.09% 154.13% -
ROE 1.83% 4.14% -0.17% 2.25% 2.33% 4.30% 1.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.70 70.44 62.34 85.19 69.84 40.57 30.18 71.27%
EPS 99.45 221.14 -8.82 115.60 116.75 209.38 46.52 65.87%
DPS 0.00 19.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 54.35 53.3853 51.2228 51.3516 50.2054 48.6382 46.5442 10.87%
Adjusted Per Share Value based on latest NOSH - 2,006
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.15 2.24 1.98 2.71 2.22 1.29 0.96 71.09%
EPS 3.16 7.02 -0.28 3.67 3.71 6.65 1.48 65.73%
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7259 1.6952 1.6272 1.6307 1.5942 1.5448 1.4793 10.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.02 3.17 2.77 3.00 3.23 2.67 2.90 -
P/RPS 4.46 4.50 4.44 3.52 4.62 6.58 9.61 -40.02%
P/EPS 3.04 1.43 -31.41 2.60 2.77 1.28 6.23 -37.99%
EY 32.93 69.76 -3.18 38.53 36.15 78.42 16.04 61.46%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.06 0.06 0.05 0.06 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 30/08/02 31/05/02 -
Price 3.10 3.20 2.70 2.73 3.20 2.80 2.67 -
P/RPS 4.58 4.54 4.33 3.20 4.58 6.90 8.85 -35.51%
P/EPS 3.12 1.45 -30.61 2.36 2.74 1.34 5.74 -33.37%
EY 32.08 69.11 -3.27 42.34 36.48 74.78 17.42 50.18%
DY 0.00 6.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.05 0.05 0.06 0.06 0.06 0.00%

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