[KASSETS] QoQ Quarter Result on 31-Dec-2001 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 75.31%
YoY- 3.58%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 107,478 95,273 125,827 116,570 117,216 137,206 134,735 -13.97%
PBT 13,513 13,257 12,100 13,722 9,042 1,594 7,829 43.84%
Tax -3,423 -2,970 -3,439 -3,796 -3,380 -1,594 -2,017 42.23%
NP 10,090 10,287 8,661 9,926 5,662 0 5,812 44.39%
-
NP to SH 10,090 10,287 8,661 9,926 5,662 -2,220 5,812 44.39%
-
Tax Rate 25.33% 22.40% 28.42% 27.66% 37.38% 100.00% 25.76% -
Total Cost 97,388 84,986 117,166 106,644 111,554 137,206 128,923 -17.04%
-
Net Worth 187,331 174,811 164,581 156,490 146,187 140,327 146,227 17.93%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 7,470 - - - 3,712 - -
Div Payout % - 72.62% - - - 0.00% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 187,331 174,811 164,581 156,490 146,187 140,327 146,227 17.93%
NOSH 76,150 74,705 74,471 74,519 74,207 74,247 74,227 1.71%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.39% 10.80% 6.88% 8.52% 4.83% 0.00% 4.31% -
ROE 5.39% 5.88% 5.26% 6.34% 3.87% -1.58% 3.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 141.14 127.53 168.96 156.43 157.96 184.80 181.52 -15.42%
EPS 13.25 13.77 11.63 13.32 7.63 -2.99 7.83 41.95%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.46 2.34 2.21 2.10 1.97 1.89 1.97 15.94%
Adjusted Per Share Value based on latest NOSH - 74,519
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.57 18.24 24.09 22.31 22.44 26.26 25.79 -13.98%
EPS 1.93 1.97 1.66 1.90 1.08 -0.42 1.11 44.54%
DPS 0.00 1.43 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.3586 0.3346 0.315 0.2995 0.2798 0.2686 0.2799 17.94%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.81 2.80 2.89 2.35 2.05 2.24 1.92 -
P/RPS 1.99 2.20 1.71 1.50 1.30 1.21 1.06 52.12%
P/EPS 21.21 20.33 24.85 17.64 26.87 -74.92 24.52 -9.20%
EY 4.72 4.92 4.02 5.67 3.72 -1.33 4.08 10.19%
DY 0.00 3.57 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.14 1.20 1.31 1.12 1.04 1.19 0.97 11.35%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 26/08/02 24/05/02 25/02/02 21/11/01 23/08/01 25/05/01 -
Price 2.81 2.98 2.88 2.35 2.28 2.45 2.26 -
P/RPS 1.99 2.34 1.70 1.50 1.44 1.33 1.25 36.30%
P/EPS 21.21 21.64 24.76 17.64 29.88 -81.94 28.86 -18.54%
EY 4.72 4.62 4.04 5.67 3.35 -1.22 3.46 22.97%
DY 0.00 3.36 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 1.14 1.27 1.30 1.12 1.16 1.30 1.15 -0.58%

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