[KOSSAN] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
09-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 43.66%
YoY- 282.51%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,851 38,336 40,823 37,724 34,231 34,436 33,864 5.80%
PBT 3,021 3,862 4,662 4,360 3,384 2,660 1,412 66.11%
Tax -502 409 -869 -642 -796 199 -45 399.99%
NP 2,519 4,271 3,793 3,718 2,588 2,859 1,367 50.36%
-
NP to SH 2,519 4,271 3,793 3,718 2,588 2,859 1,367 50.36%
-
Tax Rate 16.62% -10.59% 18.64% 14.72% 23.52% -7.48% 3.19% -
Total Cost 34,332 34,065 37,030 34,006 31,643 31,577 32,497 3.73%
-
Net Worth 93,104 91,114 87,451 83,771 80,227 78,583 76,634 13.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 744 - -
Div Payout % - - - - - 26.04% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 93,104 91,114 87,451 83,771 80,227 78,583 76,634 13.87%
NOSH 51,724 51,769 51,746 51,710 51,760 51,699 51,780 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.84% 11.14% 9.29% 9.86% 7.56% 8.30% 4.04% -
ROE 2.71% 4.69% 4.34% 4.44% 3.23% 3.64% 1.78% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 71.24 74.05 78.89 72.95 66.13 66.61 65.40 5.87%
EPS 4.87 8.25 7.33 7.19 5.00 5.53 2.64 50.46%
DPS 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.80 1.76 1.69 1.62 1.55 1.52 1.48 13.95%
Adjusted Per Share Value based on latest NOSH - 51,710
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.44 1.50 1.60 1.47 1.34 1.35 1.32 5.97%
EPS 0.10 0.17 0.15 0.15 0.10 0.11 0.05 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0364 0.0356 0.0342 0.0328 0.0314 0.0307 0.03 13.77%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.68 0.81 0.75 0.87 0.84 0.86 0.62 -
P/RPS 0.95 1.09 0.95 1.19 1.27 1.29 0.95 0.00%
P/EPS 13.96 9.82 10.23 12.10 16.80 15.55 23.48 -29.31%
EY 7.16 10.19 9.77 8.26 5.95 6.43 4.26 41.40%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.38 0.46 0.44 0.54 0.54 0.57 0.42 -6.46%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 21/11/02 09/10/02 26/04/02 22/02/02 23/11/01 -
Price 0.81 0.72 0.75 0.75 0.93 0.81 0.82 -
P/RPS 1.14 0.97 0.95 1.03 1.41 1.22 1.25 -5.96%
P/EPS 16.63 8.73 10.23 10.43 18.60 14.65 31.06 -34.08%
EY 6.01 11.46 9.77 9.59 5.38 6.83 3.22 51.65%
DY 0.00 0.00 0.00 0.00 0.00 1.78 0.00 -
P/NAPS 0.45 0.41 0.44 0.46 0.60 0.53 0.55 -12.53%

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