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

Announcement Date
09-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 143.66%
YoY- 1044.46%
View:
Show?
Cumulative Result
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 240,502 130,165 83,131 71,955 59,902 51,288 47,363 -1.73%
PBT 20,472 13,582 7,863 7,744 837 1,666 3,685 -1.82%
Tax -3,500 -2,425 -1,267 -1,438 -286 -651 0 -100.00%
NP 16,972 11,157 6,596 6,306 551 1,015 3,685 -1.62%
-
NP to SH 16,972 11,157 6,596 6,306 551 1,015 3,685 -1.62%
-
Tax Rate 17.10% 17.85% 16.11% 18.57% 34.17% 39.08% 0.00% -
Total Cost 223,530 119,008 76,535 65,649 59,351 50,273 43,678 -1.73%
-
Net Worth 175,792 128,555 96,269 83,804 75,372 73,535 0 -100.00%
Dividend
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - 3,330 - - - - - -
Div Payout % - 29.85% - - - - - -
Equity
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 175,792 128,555 96,269 83,804 75,372 73,535 0 -100.00%
NOSH 159,783 66,608 62,109 51,730 51,981 51,785 51,755 -1.20%
Ratio Analysis
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.06% 8.57% 7.93% 8.76% 0.92% 1.98% 7.78% -
ROE 9.65% 8.68% 6.85% 7.52% 0.73% 1.38% 0.00% -
Per Share
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 150.49 195.42 133.85 139.09 115.24 99.04 91.51 -0.53%
EPS 10.62 16.75 10.62 12.19 1.06 1.96 7.12 -0.42%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.93 1.55 1.62 1.45 1.42 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 51,710
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.40 5.09 3.25 2.81 2.34 2.01 1.85 -1.73%
EPS 0.66 0.44 0.26 0.25 0.02 0.04 0.14 -1.65%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0503 0.0376 0.0328 0.0295 0.0287 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/06 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.53 1.85 0.71 0.87 0.61 1.25 0.00 -
P/RPS 1.68 0.95 0.53 0.63 0.53 1.26 0.00 -100.00%
P/EPS 23.82 11.04 6.69 7.14 57.55 63.78 0.00 -100.00%
EY 4.20 9.05 14.96 14.01 1.74 1.57 0.00 -100.00%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.96 0.46 0.54 0.42 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/06 20/08/04 14/08/03 09/10/02 24/08/01 18/08/00 - -
Price 2.87 1.66 1.00 0.75 0.64 1.25 0.00 -
P/RPS 1.91 0.85 0.75 0.54 0.56 1.26 0.00 -100.00%
P/EPS 27.02 9.91 9.42 6.15 60.38 63.78 0.00 -100.00%
EY 3.70 10.09 10.62 16.25 1.66 1.57 0.00 -100.00%
DY 0.00 3.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 0.86 0.65 0.46 0.44 0.88 0.00 -100.00%

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