[KASSETS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 76.21%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 52,953 205,614 150,288 98,640 49,310 190,317 138,243 -47.22%
PBT 31,315 176,993 79,162 51,579 28,639 96,128 73,506 -43.35%
Tax -9,000 -54,255 -27,107 -16,410 -8,680 -23,663 -23,458 -47.16%
NP 22,315 122,738 52,055 35,169 19,959 72,465 50,048 -41.60%
-
NP to SH 22,315 122,738 52,055 35,169 19,959 72,465 50,048 -41.60%
-
Tax Rate 28.74% 30.65% 34.24% 31.82% 30.31% 24.62% 31.91% -
Total Cost 30,638 82,876 98,233 63,471 29,351 117,852 88,195 -50.55%
-
Net Worth 985,165 961,420 905,017 912,278 895,511 875,660 1,024,084 -2.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 33,059 49,557 33,029 - - 49,565 33,034 0.05%
Div Payout % 148.15% 40.38% 63.45% - - 68.40% 66.01% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 985,165 961,420 905,017 912,278 895,511 875,660 1,024,084 -2.54%
NOSH 330,592 330,384 330,298 330,535 330,447 330,634 330,186 0.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.14% 59.69% 34.64% 35.65% 40.48% 38.08% 36.20% -
ROE 2.27% 12.77% 5.75% 3.86% 2.23% 8.28% 4.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.02 62.23 45.50 29.84 14.92 57.60 41.85 -47.24%
EPS 6.75 37.15 15.76 10.64 6.04 21.93 15.15 -41.63%
DPS 10.00 15.00 10.00 0.00 0.00 15.00 10.00 0.00%
NAPS 2.98 2.91 2.74 2.76 2.71 2.65 3.10 -2.59%
Adjusted Per Share Value based on latest NOSH - 330,652
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.14 39.36 28.77 18.88 9.44 36.43 26.46 -47.20%
EPS 4.27 23.49 9.96 6.73 3.82 13.87 9.58 -41.62%
DPS 6.33 9.49 6.32 0.00 0.00 9.49 6.32 0.10%
NAPS 1.8858 1.8403 1.7323 1.7462 1.7141 1.6761 1.9602 -2.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.43 3.10 2.82 3.14 2.74 2.50 2.34 -
P/RPS 15.17 4.98 6.20 10.52 18.36 4.34 5.59 94.43%
P/EPS 36.00 8.34 17.89 29.51 45.36 11.40 15.45 75.66%
EY 2.78 11.98 5.59 3.39 2.20 8.77 6.47 -43.02%
DY 4.12 4.84 3.55 0.00 0.00 6.00 4.27 -2.35%
P/NAPS 0.82 1.07 1.03 1.14 1.01 0.94 0.75 6.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 25/02/08 28/11/07 29/08/07 30/05/07 26/02/07 28/11/06 -
Price 2.75 2.41 2.72 2.70 2.91 2.68 2.50 -
P/RPS 17.17 3.87 5.98 9.05 19.50 4.65 5.97 102.10%
P/EPS 40.74 6.49 17.26 25.38 48.18 12.22 16.50 82.57%
EY 2.45 15.41 5.79 3.94 2.08 8.18 6.06 -45.29%
DY 3.64 6.22 3.68 0.00 0.00 5.60 4.00 -6.08%
P/NAPS 0.92 0.83 0.99 0.98 1.07 1.01 0.81 8.85%

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