[KASSETS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 12.96%
YoY- -43.68%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 121,423 80,950 39,492 273,639 233,428 192,076 107,478 8.46%
PBT 5,069 4,817 2,652 26,192 23,491 21,982 13,513 -47.95%
Tax -1,225 -1,032 -638 -6,741 -6,272 -5,728 -3,423 -49.56%
NP 3,844 3,785 2,014 19,451 17,219 16,254 10,090 -47.41%
-
NP to SH 3,844 3,785 2,014 19,451 17,219 16,254 10,090 -47.41%
-
Tax Rate 24.17% 21.42% 24.06% 25.74% 26.70% 26.06% 25.33% -
Total Cost 117,579 77,165 37,478 254,188 216,209 175,822 97,388 13.37%
-
Net Worth 186,708 190,425 192,779 188,010 189,092 187,516 187,331 -0.22%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,922 3,918 - 7,737 3,859 3,842 - -
Div Payout % 102.04% 103.52% - 39.78% 22.41% 23.64% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 186,708 190,425 192,779 188,010 189,092 187,516 187,331 -0.22%
NOSH 78,448 78,364 78,365 77,370 77,180 76,851 76,150 1.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.17% 4.68% 5.10% 7.11% 7.38% 8.46% 9.39% -
ROE 2.06% 1.99% 1.04% 10.35% 9.11% 8.67% 5.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 154.78 103.30 50.39 353.67 302.44 249.93 141.14 6.33%
EPS 4.90 4.83 2.57 25.14 22.31 21.15 13.25 -48.44%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.38 2.43 2.46 2.43 2.45 2.44 2.46 -2.17%
Adjusted Per Share Value based on latest NOSH - 77,499
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.24 15.50 7.56 52.38 44.68 36.77 20.57 8.46%
EPS 0.74 0.72 0.39 3.72 3.30 3.11 1.93 -47.19%
DPS 0.75 0.75 0.00 1.48 0.74 0.74 0.00 -
NAPS 0.3574 0.3645 0.369 0.3599 0.362 0.3589 0.3586 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.60 2.59 2.39 2.21 2.21 2.62 2.81 -
P/RPS 1.68 2.51 4.74 0.62 0.73 1.05 1.99 -10.66%
P/EPS 53.06 53.62 93.00 8.79 9.91 12.39 21.21 84.17%
EY 1.88 1.86 1.08 11.38 10.10 8.07 4.72 -45.83%
DY 1.92 1.93 0.00 4.52 2.26 1.91 0.00 -
P/NAPS 1.09 1.07 0.97 0.91 0.90 1.07 1.14 -2.94%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 20/02/04 17/11/03 22/08/03 27/05/03 18/02/03 18/11/02 -
Price 2.62 2.59 2.66 2.64 2.17 2.50 2.81 -
P/RPS 1.69 2.51 5.28 0.75 0.72 1.00 1.99 -10.31%
P/EPS 53.47 53.62 103.50 10.50 9.73 11.82 21.21 85.12%
EY 1.87 1.86 0.97 9.52 10.28 8.46 4.72 -46.02%
DY 1.91 1.93 0.00 3.79 2.30 2.00 0.00 -
P/NAPS 1.10 1.07 1.08 1.09 0.89 1.02 1.14 -2.35%

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