[KOSSAN] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -41.02%
YoY- -2.67%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 107,233 85,407 58,883 36,851 34,231 28,267 23,518 28.75%
PBT 8,801 8,545 6,398 3,021 3,384 -362 170 92.99%
Tax -1,432 -1,552 -1,191 -502 -796 362 -170 42.61%
NP 7,369 6,993 5,207 2,519 2,588 0 0 -
-
NP to SH 7,369 6,993 5,207 2,519 2,588 -421 -36 -
-
Tax Rate 16.27% 18.16% 18.62% 16.62% 23.52% - 100.00% -
Total Cost 99,864 78,414 53,676 34,332 31,643 28,267 23,518 27.23%
-
Net Worth 167,840 133,174 125,181 93,104 80,227 74,324 72,514 15.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 167,840 133,174 125,181 93,104 80,227 74,324 72,514 15.00%
NOSH 159,848 66,587 66,585 51,724 51,760 51,975 51,428 20.79%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.87% 8.19% 8.84% 6.84% 7.56% 0.00% 0.00% -
ROE 4.39% 5.25% 4.16% 2.71% 3.23% -0.57% -0.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.08 128.26 88.43 71.24 66.13 54.39 45.73 6.59%
EPS 4.61 4.37 7.82 4.87 5.00 -0.81 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 2.00 1.88 1.80 1.55 1.43 1.41 -4.79%
Adjusted Per Share Value based on latest NOSH - 51,724
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.19 3.34 2.30 1.44 1.34 1.11 0.92 28.73%
EPS 0.29 0.27 0.20 0.10 0.10 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0521 0.0489 0.0364 0.0314 0.0291 0.0283 15.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.30 2.10 2.04 0.68 0.84 0.63 1.82 -
P/RPS 3.43 1.64 2.31 0.95 1.27 1.16 3.98 -2.44%
P/EPS 49.89 20.00 26.09 13.96 16.80 -77.78 -2,600.00 -
EY 2.00 5.00 3.83 7.16 5.95 -1.29 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.05 1.09 0.38 0.54 0.44 1.29 9.21%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 19/05/05 12/05/04 29/05/03 26/04/02 30/05/01 26/05/00 -
Price 2.46 2.24 1.89 0.81 0.93 0.70 1.50 -
P/RPS 3.67 1.75 2.14 1.14 1.41 1.29 3.28 1.88%
P/EPS 53.36 21.33 24.17 16.63 18.60 -86.42 -2,142.86 -
EY 1.87 4.69 4.14 6.01 5.38 -1.16 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.12 1.01 0.45 0.60 0.49 1.06 14.10%

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