[KASSETS] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 87.93%
YoY- -76.71%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 98,640 92,159 83,424 80,950 192,076 233,786 253,950 -13.54%
PBT 51,579 49,770 39,911 4,817 21,982 22,764 21,661 14.28%
Tax -16,410 -15,637 -13,316 -1,032 -5,728 -7,176 -2,813 31.17%
NP 35,169 34,133 26,595 3,785 16,254 15,588 18,848 10.07%
-
NP to SH 35,169 34,133 26,595 3,785 16,254 15,588 18,848 10.07%
-
Tax Rate 31.82% 31.42% 33.36% 21.42% 26.06% 31.52% 12.99% -
Total Cost 63,471 58,026 56,829 77,165 175,822 218,198 235,102 -18.24%
-
Net Worth 912,278 1,001,190 819,324 190,425 187,516 156,252 143,271 32.95%
Dividend
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 33,042 16,518 3,918 3,842 - - -
Div Payout % - 96.81% 62.11% 103.52% 23.64% - - -
Equity
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 912,278 1,001,190 819,324 190,425 187,516 156,252 143,271 32.95%
NOSH 330,535 330,425 330,372 78,364 76,851 74,405 74,233 25.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 35.65% 37.04% 31.88% 4.68% 8.46% 6.67% 7.42% -
ROE 3.86% 3.41% 3.25% 1.99% 8.67% 9.98% 13.16% -
Per Share
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.84 27.89 25.25 103.30 249.93 314.20 342.09 -31.29%
EPS 10.64 10.33 8.05 4.83 21.15 20.95 25.39 -12.52%
DPS 0.00 10.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.76 3.03 2.48 2.43 2.44 2.10 1.93 5.65%
Adjusted Per Share Value based on latest NOSH - 78,362
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.88 17.64 15.97 15.50 36.77 44.75 48.61 -13.54%
EPS 6.73 6.53 5.09 0.72 3.11 2.98 3.61 10.05%
DPS 0.00 6.32 3.16 0.75 0.74 0.00 0.00 -
NAPS 1.7462 1.9164 1.5683 0.3645 0.3589 0.2991 0.2742 32.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.14 2.35 2.75 2.59 2.62 2.35 1.91 -
P/RPS 10.52 8.43 10.89 2.51 1.05 0.75 0.56 57.04%
P/EPS 29.51 22.75 34.16 53.62 12.39 11.22 7.52 23.41%
EY 3.39 4.40 2.93 1.86 8.07 8.91 13.29 -18.95%
DY 0.00 4.26 1.82 1.93 1.91 0.00 0.00 -
P/NAPS 1.14 0.78 1.11 1.07 1.07 1.12 0.99 2.19%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 29/08/06 15/08/05 20/02/04 18/02/03 25/02/02 27/02/01 -
Price 2.70 2.45 2.75 2.59 2.50 2.35 1.95 -
P/RPS 9.05 8.78 10.89 2.51 1.00 0.75 0.57 53.02%
P/EPS 25.38 23.72 34.16 53.62 11.82 11.22 7.68 20.19%
EY 3.94 4.22 2.93 1.86 8.46 8.91 13.02 -16.80%
DY 0.00 4.08 1.82 1.93 2.00 0.00 0.00 -
P/NAPS 0.98 0.81 1.11 1.07 1.02 1.12 1.01 -0.46%

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