[KASSETS] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -84.34%
YoY- -88.86%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 41,458 39,492 40,211 41,352 84,598 107,478 95,273 -42.48%
PBT 2,165 2,652 2,701 1,509 8,469 13,513 13,257 -70.02%
Tax -394 -638 -469 -544 -2,305 -3,423 -2,970 -73.89%
NP 1,771 2,014 2,232 965 6,164 10,090 10,287 -68.95%
-
NP to SH 1,771 2,014 2,232 965 6,164 10,090 10,287 -68.95%
-
Tax Rate 18.20% 24.06% 17.36% 36.05% 27.22% 25.33% 22.40% -
Total Cost 39,687 37,478 37,979 40,387 78,434 97,388 84,986 -39.72%
-
Net Worth 190,421 192,779 188,324 189,140 187,533 187,331 174,811 5.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,918 - 3,874 - 3,842 - 7,470 -34.88%
Div Payout % 221.24% - 173.61% - 62.34% - 72.62% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 190,421 192,779 188,324 189,140 187,533 187,331 174,811 5.85%
NOSH 78,362 78,365 77,499 77,200 76,857 76,150 74,705 3.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.27% 5.10% 5.55% 2.33% 7.29% 9.39% 10.80% -
ROE 0.93% 1.04% 1.19% 0.51% 3.29% 5.39% 5.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.91 50.39 51.89 53.56 110.07 141.14 127.53 -44.28%
EPS 2.26 2.57 2.88 1.25 8.02 13.25 13.77 -69.92%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 10.00 -36.92%
NAPS 2.43 2.46 2.43 2.45 2.44 2.46 2.34 2.54%
Adjusted Per Share Value based on latest NOSH - 77,200
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.94 7.56 7.70 7.92 16.19 20.57 18.24 -42.47%
EPS 0.34 0.39 0.43 0.18 1.18 1.93 1.97 -68.90%
DPS 0.75 0.00 0.74 0.00 0.74 0.00 1.43 -34.88%
NAPS 0.3645 0.369 0.3605 0.362 0.359 0.3586 0.3346 5.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.59 2.39 2.21 2.21 2.62 2.81 2.80 -
P/RPS 4.90 4.74 4.26 4.13 2.38 1.99 2.20 70.30%
P/EPS 114.60 93.00 76.74 176.80 32.67 21.21 20.33 215.74%
EY 0.87 1.08 1.30 0.57 3.06 4.72 4.92 -68.39%
DY 1.93 0.00 2.26 0.00 1.91 0.00 3.57 -33.56%
P/NAPS 1.07 0.97 0.91 0.90 1.07 1.14 1.20 -7.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 17/11/03 22/08/03 27/05/03 18/02/03 18/11/02 26/08/02 -
Price 2.59 2.66 2.64 2.17 2.50 2.81 2.98 -
P/RPS 4.90 5.28 5.09 4.05 2.27 1.99 2.34 63.45%
P/EPS 114.60 103.50 91.67 173.60 31.17 21.21 21.64 202.90%
EY 0.87 0.97 1.09 0.58 3.21 4.72 4.62 -67.04%
DY 1.93 0.00 1.89 0.00 2.00 0.00 3.36 -30.83%
P/NAPS 1.07 1.08 1.09 0.89 1.02 1.14 1.27 -10.76%

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