[KASSETS] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 16.86%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 164,788 485,692 157,968 429,912 468,864 491,456 74,544 -0.83%
PBT 83,144 20,276 10,608 54,052 36,168 42,104 5,465 -2.83%
Tax -23,280 -4,900 -2,552 -13,692 -13,520 -5,048 -551 -3.88%
NP 59,864 15,376 8,056 40,360 22,648 37,056 4,914 -2.60%
-
NP to SH 59,864 15,376 8,056 40,360 22,648 37,056 4,914 -2.60%
-
Tax Rate 28.00% 24.17% 24.06% 25.33% 37.38% 11.99% 10.08% -
Total Cost 104,924 470,316 149,912 389,552 446,216 454,400 69,630 -0.43%
-
Net Worth 825,938 186,708 192,779 187,331 146,187 133,544 116,587 -2.04%
Dividend
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 105,720 - - - - - - -100.00%
Div Payout % 176.60% - - - - - - -
Equity
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 825,938 186,708 192,779 187,331 146,187 133,544 116,587 -2.04%
NOSH 330,375 78,448 78,365 76,150 74,207 49,460 48,176 -2.01%
Ratio Analysis
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 36.33% 3.17% 5.10% 9.39% 4.83% 7.54% 6.59% -
ROE 7.25% 8.24% 4.18% 21.54% 15.49% 27.75% 4.21% -
Per Share
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 49.88 619.12 201.58 564.55 631.83 993.63 154.73 1.20%
EPS 18.12 19.64 10.28 53.00 30.52 74.92 10.20 -0.60%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.50 2.38 2.46 2.46 1.97 2.70 2.42 -0.03%
Adjusted Per Share Value based on latest NOSH - 76,150
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 31.54 92.97 30.24 82.29 89.75 94.07 14.27 -0.83%
EPS 11.46 2.94 1.54 7.73 4.34 7.09 0.94 -2.60%
DPS 20.24 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.581 0.3574 0.369 0.3586 0.2798 0.2556 0.2232 -2.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/05 31/03/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.75 2.60 2.39 2.81 2.05 3.80 0.00 -
P/RPS 5.51 0.42 1.19 0.50 0.32 0.38 0.00 -100.00%
P/EPS 15.18 13.27 23.25 5.30 6.72 5.07 0.00 -100.00%
EY 6.59 7.54 4.30 18.86 14.89 19.72 0.00 -100.00%
DY 11.64 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.10 1.09 0.97 1.14 1.04 1.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/05/05 31/05/04 17/11/03 18/11/02 21/11/01 27/11/00 30/11/99 -
Price 2.75 2.62 2.66 2.81 2.28 2.18 0.00 -
P/RPS 5.51 0.42 1.32 0.50 0.36 0.22 0.00 -100.00%
P/EPS 15.18 13.37 25.88 5.30 7.47 2.91 0.00 -100.00%
EY 6.59 7.48 3.86 18.86 13.39 34.37 0.00 -100.00%
DY 11.64 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.10 1.10 1.08 1.14 1.16 0.81 0.00 -100.00%

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