[KASSETS] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 131.3%
YoY- -78.3%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 40,473 41,458 39,492 40,211 41,352 84,598 107,478 -47.82%
PBT 252 2,165 2,652 2,701 1,509 8,469 13,513 -92.95%
Tax -194 -394 -638 -469 -544 -2,305 -3,423 -85.21%
NP 58 1,771 2,014 2,232 965 6,164 10,090 -96.78%
-
NP to SH 58 1,771 2,014 2,232 965 6,164 10,090 -96.78%
-
Tax Rate 76.98% 18.20% 24.06% 17.36% 36.05% 27.22% 25.33% -
Total Cost 40,415 39,687 37,478 37,979 40,387 78,434 97,388 -44.33%
-
Net Worth 197,200 190,421 192,779 188,324 189,140 187,533 187,331 3.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,918 - 3,874 - 3,842 - -
Div Payout % - 221.24% - 173.61% - 62.34% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 197,200 190,421 192,779 188,324 189,140 187,533 187,331 3.47%
NOSH 82,857 78,362 78,365 77,499 77,200 76,857 76,150 5.78%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.14% 4.27% 5.10% 5.55% 2.33% 7.29% 9.39% -
ROE 0.03% 0.93% 1.04% 1.19% 0.51% 3.29% 5.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.85 52.91 50.39 51.89 53.56 110.07 141.14 -50.67%
EPS 0.07 2.26 2.57 2.88 1.25 8.02 13.25 -96.95%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.38 2.43 2.46 2.43 2.45 2.44 2.46 -2.17%
Adjusted Per Share Value based on latest NOSH - 77,499
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.75 7.94 7.56 7.70 7.92 16.19 20.57 -47.80%
EPS 0.01 0.34 0.39 0.43 0.18 1.18 1.93 -96.99%
DPS 0.00 0.75 0.00 0.74 0.00 0.74 0.00 -
NAPS 0.3775 0.3645 0.369 0.3605 0.362 0.359 0.3586 3.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.60 2.59 2.39 2.21 2.21 2.62 2.81 -
P/RPS 5.32 4.90 4.74 4.26 4.13 2.38 1.99 92.50%
P/EPS 3,714.29 114.60 93.00 76.74 176.80 32.67 21.21 3020.27%
EY 0.03 0.87 1.08 1.30 0.57 3.06 4.72 -96.55%
DY 0.00 1.93 0.00 2.26 0.00 1.91 0.00 -
P/NAPS 1.09 1.07 0.97 0.91 0.90 1.07 1.14 -2.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 20/02/04 17/11/03 22/08/03 27/05/03 18/02/03 18/11/02 -
Price 2.62 2.59 2.66 2.64 2.17 2.50 2.81 -
P/RPS 5.36 4.90 5.28 5.09 4.05 2.27 1.99 93.46%
P/EPS 3,742.86 114.60 103.50 91.67 173.60 31.17 21.21 3036.23%
EY 0.03 0.87 0.97 1.09 0.58 3.21 4.72 -96.55%
DY 0.00 1.93 0.00 1.89 0.00 2.00 0.00 -
P/NAPS 1.10 1.07 1.08 1.09 0.89 1.02 1.14 -2.35%

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