[KASSETS] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 56.78%
YoY- 53.91%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 171,244 134,148 273,639 454,886 525,891 315,482 189,355 0.10%
PBT 74,571 11,346 26,192 48,121 31,083 16,901 18,946 -1.45%
Tax -21,624 -5,024 -6,741 -13,585 -6,424 -2,628 102 -
NP 52,947 6,322 19,451 34,536 24,659 14,273 19,048 -1.08%
-
NP to SH 52,947 6,322 19,451 34,536 22,439 14,264 19,048 -1.08%
-
Tax Rate 29.00% 44.28% 25.74% 28.23% 20.67% 15.55% -0.54% -
Total Cost 118,297 127,826 254,188 420,350 501,232 301,209 170,307 0.39%
-
Net Worth 844,722 660,761 188,324 174,811 140,327 123,299 111,524 -2.14%
Dividend
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 42,948 - 7,717 7,470 3,712 2,436 2,403 -3.03%
Div Payout % 81.12% - 39.68% 21.63% 16.54% 17.08% 12.62% -
Equity
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 844,722 660,761 188,324 174,811 140,327 123,299 111,524 -2.14%
NOSH 329,969 330,380 77,499 74,705 74,247 48,735 48,070 -2.03%
Ratio Analysis
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 30.92% 4.71% 7.11% 7.59% 4.69% 4.52% 10.06% -
ROE 6.27% 0.96% 10.33% 19.76% 15.99% 11.57% 17.08% -
Per Share
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 51.90 40.60 353.08 608.90 708.29 647.34 393.91 2.18%
EPS 16.05 1.91 25.10 46.23 30.22 29.27 39.62 0.97%
DPS 13.00 0.00 10.00 10.00 5.00 5.00 5.00 -1.01%
NAPS 2.56 2.00 2.43 2.34 1.89 2.53 2.32 -0.10%
Adjusted Per Share Value based on latest NOSH - 74,705
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 32.78 25.68 52.38 87.07 100.66 60.39 36.25 0.10%
EPS 10.13 1.21 3.72 6.61 4.30 2.73 3.65 -1.08%
DPS 8.22 0.00 1.48 1.43 0.71 0.47 0.46 -3.03%
NAPS 1.6169 1.2648 0.3605 0.3346 0.2686 0.236 0.2135 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.75 2.75 2.21 2.80 2.24 4.00 0.00 -
P/RPS 5.30 6.77 0.63 0.46 0.32 0.62 0.00 -100.00%
P/EPS 17.14 143.71 8.81 6.06 7.41 13.67 0.00 -100.00%
EY 5.83 0.70 11.36 16.51 13.49 7.32 0.00 -100.00%
DY 4.73 0.00 4.52 3.57 2.23 1.25 0.00 -100.00%
P/NAPS 1.07 1.38 0.91 1.20 1.19 1.58 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/02/06 24/02/05 22/08/03 26/08/02 23/08/01 21/08/00 - -
Price 2.75 2.75 2.64 2.98 2.45 4.16 0.00 -
P/RPS 5.30 6.77 0.75 0.49 0.35 0.64 0.00 -100.00%
P/EPS 17.14 143.71 10.52 6.45 8.11 14.21 0.00 -100.00%
EY 5.83 0.70 9.51 15.51 12.34 7.04 0.00 -100.00%
DY 4.73 0.00 3.79 3.36 2.04 1.20 0.00 -100.00%
P/NAPS 1.07 1.38 1.09 1.27 1.30 1.64 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