[KASSETS] YoY Cumulative 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- -70.78%
YoY- 78.21%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 41,197 121,423 39,492 107,478 117,216 122,864 74,544 0.62%
PBT 20,786 5,069 2,652 13,513 9,042 10,526 5,465 -1.40%
Tax -5,820 -1,225 -638 -3,423 -3,380 -1,262 -551 -2.46%
NP 14,966 3,844 2,014 10,090 5,662 9,264 4,914 -1.17%
-
NP to SH 14,966 3,844 2,014 10,090 5,662 9,264 4,914 -1.17%
-
Tax Rate 28.00% 24.17% 24.06% 25.33% 37.38% 11.99% 10.08% -
Total Cost 26,231 117,579 37,478 97,388 111,554 113,600 69,630 1.03%
-
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 26,430 3,922 - - - - - -100.00%
Div Payout % 176.60% 102.04% - - - - - -
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 1.81% 2.06% 1.04% 5.39% 3.87% 6.94% 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 12.47 154.78 50.39 141.14 157.96 248.41 154.73 2.69%
EPS 4.53 4.90 2.57 13.25 7.63 18.73 10.20 0.86%
DPS 8.00 5.00 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 7.89 23.24 7.56 20.57 22.44 23.52 14.27 0.62%
EPS 2.86 0.74 0.39 1.93 1.08 1.77 0.94 -1.16%
DPS 5.06 0.75 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 22.05 1.68 4.74 1.99 1.30 1.53 0.00 -100.00%
P/EPS 60.71 53.06 93.00 21.21 26.87 20.29 0.00 -100.00%
EY 1.65 1.88 1.08 4.72 3.72 4.93 0.00 -100.00%
DY 2.91 1.92 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 22.05 1.69 5.28 1.99 1.44 0.88 0.00 -100.00%
P/EPS 60.71 53.47 103.50 21.21 29.88 11.64 0.00 -100.00%
EY 1.65 1.87 0.97 4.72 3.35 8.59 0.00 -100.00%
DY 2.91 1.91 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