[KASSETS] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -71.36%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 454,887 359,613 233,786 117,216 525,890 388,685 253,950 47.65%
PBT 48,123 34,864 22,764 9,042 31,084 29,490 21,661 70.51%
Tax -13,587 -10,615 -7,176 -3,380 -11,313 -7,500 -2,813 186.56%
NP 34,536 24,249 15,588 5,662 19,771 21,990 18,848 49.90%
-
NP to SH 34,536 24,249 15,588 5,662 19,771 21,990 18,848 49.90%
-
Tax Rate 28.23% 30.45% 31.52% 37.38% 36.39% 25.43% 12.99% -
Total Cost 420,351 335,364 218,198 111,554 506,119 366,695 235,102 47.46%
-
Net Worth 174,809 164,589 156,252 146,187 140,267 146,204 143,271 14.22%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 7,470 - - - 3,710 - - -
Div Payout % 21.63% - - - 18.77% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 174,809 164,589 156,252 146,187 140,267 146,204 143,271 14.22%
NOSH 74,704 74,474 74,405 74,207 74,215 74,215 74,233 0.42%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.59% 6.74% 6.67% 4.83% 3.76% 5.66% 7.42% -
ROE 19.76% 14.73% 9.98% 3.87% 14.10% 15.04% 13.16% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 608.91 482.87 314.20 157.96 708.60 523.73 342.09 47.02%
EPS 46.23 32.56 20.95 7.63 26.64 29.63 25.39 49.27%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.34 2.21 2.10 1.97 1.89 1.97 1.93 13.74%
Adjusted Per Share Value based on latest NOSH - 74,207
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 87.07 68.84 44.75 22.44 100.66 74.40 48.61 47.64%
EPS 6.61 4.64 2.98 1.08 3.78 4.21 3.61 49.83%
DPS 1.43 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.3346 0.315 0.2991 0.2798 0.2685 0.2799 0.2742 14.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.80 2.89 2.35 2.05 2.24 1.92 1.91 -
P/RPS 0.46 0.60 0.75 1.30 0.32 0.37 0.56 -12.32%
P/EPS 6.06 8.88 11.22 26.87 8.41 6.48 7.52 -13.43%
EY 16.51 11.27 8.91 3.72 11.89 15.43 13.29 15.60%
DY 3.57 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 1.20 1.31 1.12 1.04 1.19 0.97 0.99 13.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 24/05/02 25/02/02 21/11/01 23/08/01 25/05/01 27/02/01 -
Price 2.98 2.88 2.35 2.28 2.45 2.26 1.95 -
P/RPS 0.49 0.60 0.75 1.44 0.35 0.43 0.57 -9.61%
P/EPS 6.45 8.85 11.22 29.88 9.20 7.63 7.68 -11.01%
EY 15.51 11.31 8.91 3.35 10.87 13.11 13.02 12.41%
DY 3.36 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.27 1.30 1.12 1.16 1.30 1.15 1.01 16.54%

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