[KOSSAN] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
24-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 40.64%
YoY- 464.88%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 37,724 34,231 34,436 33,864 31,635 28,267 26,816 25.62%
PBT 4,360 3,384 2,660 1,412 1,199 -362 2,023 67.08%
Tax -642 -796 199 -45 -227 362 -758 -10.50%
NP 3,718 2,588 2,859 1,367 972 0 1,265 105.59%
-
NP to SH 3,718 2,588 2,859 1,367 972 -421 1,265 105.59%
-
Tax Rate 14.72% 23.52% -7.48% 3.19% 18.93% - 37.47% -
Total Cost 34,006 31,643 31,577 32,497 30,663 28,267 25,551 21.05%
-
Net Worth 83,771 80,227 78,583 76,634 74,968 74,324 74,655 8.00%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 744 - - - 746 -
Div Payout % - - 26.04% - - - 59.02% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 83,771 80,227 78,583 76,634 74,968 74,324 74,655 8.00%
NOSH 51,710 51,760 51,699 51,780 51,702 51,975 51,844 -0.17%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.86% 7.56% 8.30% 4.04% 3.07% 0.00% 4.72% -
ROE 4.44% 3.23% 3.64% 1.78% 1.30% -0.57% 1.69% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 72.95 66.13 66.61 65.40 61.19 54.39 51.72 25.84%
EPS 7.19 5.00 5.53 2.64 1.88 -0.81 2.44 105.94%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 1.44 -
NAPS 1.62 1.55 1.52 1.48 1.45 1.43 1.44 8.19%
Adjusted Per Share Value based on latest NOSH - 51,780
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.47 1.34 1.35 1.32 1.24 1.11 1.05 25.22%
EPS 0.15 0.10 0.11 0.05 0.04 -0.02 0.05 108.42%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 0.0328 0.0314 0.0307 0.03 0.0293 0.0291 0.0292 8.08%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.87 0.84 0.86 0.62 0.61 0.63 0.75 -
P/RPS 1.19 1.27 1.29 0.95 1.00 1.16 1.45 -12.37%
P/EPS 12.10 16.80 15.55 23.48 32.45 -77.78 30.74 -46.38%
EY 8.26 5.95 6.43 4.26 3.08 -1.29 3.25 86.55%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.92 -
P/NAPS 0.54 0.54 0.57 0.42 0.42 0.44 0.52 2.55%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 09/10/02 26/04/02 22/02/02 23/11/01 24/08/01 30/05/01 23/02/01 -
Price 0.75 0.93 0.81 0.82 0.64 0.70 0.76 -
P/RPS 1.03 1.41 1.22 1.25 1.05 1.29 1.47 -21.16%
P/EPS 10.43 18.60 14.65 31.06 34.04 -86.42 31.15 -51.87%
EY 9.59 5.38 6.83 3.22 2.94 -1.16 3.21 107.84%
DY 0.00 0.00 1.78 0.00 0.00 0.00 1.89 -
P/NAPS 0.46 0.60 0.53 0.55 0.44 0.49 0.53 -9.03%

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