[KASSETS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.46%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 205,614 150,288 98,640 49,310 190,317 138,243 92,159 70.49%
PBT 176,993 79,162 51,579 28,639 96,128 73,506 49,770 132.44%
Tax -54,255 -27,107 -16,410 -8,680 -23,663 -23,458 -15,637 128.66%
NP 122,738 52,055 35,169 19,959 72,465 50,048 34,133 134.16%
-
NP to SH 122,738 52,055 35,169 19,959 72,465 50,048 34,133 134.16%
-
Tax Rate 30.65% 34.24% 31.82% 30.31% 24.62% 31.91% 31.42% -
Total Cost 82,876 98,233 63,471 29,351 117,852 88,195 58,026 26.74%
-
Net Worth 961,420 905,017 912,278 895,511 875,660 1,024,084 1,001,190 -2.65%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 49,557 33,029 - - 49,565 33,034 33,042 30.92%
Div Payout % 40.38% 63.45% - - 68.40% 66.01% 96.81% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 961,420 905,017 912,278 895,511 875,660 1,024,084 1,001,190 -2.65%
NOSH 330,384 330,298 330,535 330,447 330,634 330,186 330,425 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 59.69% 34.64% 35.65% 40.48% 38.08% 36.20% 37.04% -
ROE 12.77% 5.75% 3.86% 2.23% 8.28% 4.89% 3.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.23 45.50 29.84 14.92 57.60 41.85 27.89 70.50%
EPS 37.15 15.76 10.64 6.04 21.93 15.15 10.33 134.18%
DPS 15.00 10.00 0.00 0.00 15.00 10.00 10.00 30.94%
NAPS 2.91 2.74 2.76 2.71 2.65 3.10 3.03 -2.65%
Adjusted Per Share Value based on latest NOSH - 330,447
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.36 28.77 18.88 9.44 36.43 26.46 17.64 70.50%
EPS 23.49 9.96 6.73 3.82 13.87 9.58 6.53 134.22%
DPS 9.49 6.32 0.00 0.00 9.49 6.32 6.32 31.03%
NAPS 1.8403 1.7323 1.7462 1.7141 1.6761 1.9602 1.9164 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.10 2.82 3.14 2.74 2.50 2.34 2.35 -
P/RPS 4.98 6.20 10.52 18.36 4.34 5.59 8.43 -29.52%
P/EPS 8.34 17.89 29.51 45.36 11.40 15.45 22.75 -48.68%
EY 11.98 5.59 3.39 2.20 8.77 6.47 4.40 94.63%
DY 4.84 3.55 0.00 0.00 6.00 4.27 4.26 8.85%
P/NAPS 1.07 1.03 1.14 1.01 0.94 0.75 0.78 23.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 29/08/07 30/05/07 26/02/07 28/11/06 29/08/06 -
Price 2.41 2.72 2.70 2.91 2.68 2.50 2.45 -
P/RPS 3.87 5.98 9.05 19.50 4.65 5.97 8.78 -41.99%
P/EPS 6.49 17.26 25.38 48.18 12.22 16.50 23.72 -57.75%
EY 15.41 5.79 3.94 2.08 8.18 6.06 4.22 136.57%
DY 6.22 3.68 0.00 0.00 5.60 4.00 4.08 32.35%
P/NAPS 0.83 0.99 0.98 1.07 1.01 0.81 0.81 1.63%

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