[KOSSAN] YoY 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- 43.66%
YoY- 282.51%
View:
Show?
Quarter Result
30/06/06 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 133,269 71,282 46,281 37,724 31,635 27,771 0 -100.00%
PBT 11,671 7,184 4,841 4,360 1,199 1,496 0 -100.00%
Tax -2,068 -1,234 -764 -642 -227 -445 0 -100.00%
NP 9,603 5,950 4,077 3,718 972 1,051 0 -100.00%
-
NP to SH 9,603 5,950 4,077 3,718 972 1,051 0 -100.00%
-
Tax Rate 17.72% 17.18% 15.78% 14.72% 18.93% 29.75% - -
Total Cost 123,666 65,332 42,204 34,006 30,663 26,720 0 -100.00%
-
Net Worth 175,762 128,594 96,184 83,771 74,968 73,518 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 - 3,331 - - - - - -
Div Payout % - 55.99% - - - - - -
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 175,762 128,594 96,184 83,771 74,968 73,518 0 -100.00%
NOSH 159,783 66,629 62,054 51,710 51,702 51,773 0 -100.00%
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 7.21% 8.35% 8.81% 9.86% 3.07% 3.78% 0.00% -
ROE 5.46% 4.63% 4.24% 4.44% 1.30% 1.43% 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 83.41 106.98 74.58 72.95 61.19 53.64 0.00 -100.00%
EPS 6.01 8.93 6.57 7.19 1.88 2.03 0.00 -100.00%
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 5.21 2.79 1.81 1.47 1.24 1.09 0.00 -100.00%
EPS 0.38 0.23 0.16 0.15 0.04 0.04 0.00 -100.00%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0503 0.0376 0.0328 0.0293 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 3.03 1.73 0.95 1.19 1.00 2.33 0.00 -100.00%
P/EPS 42.10 20.72 10.81 12.10 32.45 61.58 0.00 -100.00%
EY 2.38 4.83 9.25 8.26 3.08 1.62 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 3.44 1.55 1.34 1.03 1.05 2.33 0.00 -100.00%
P/EPS 47.75 18.59 15.22 10.43 34.04 61.58 0.00 -100.00%
EY 2.09 5.38 6.57 9.59 2.94 1.62 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