[KASSETS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -129.59%
YoY- -123.39%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 197,280 184,318 166,848 161,513 384,152 467,572 507,900 -13.54%
PBT 103,158 99,540 79,822 -3,799 43,964 45,528 43,322 14.28%
Tax -32,820 -31,274 -26,632 -750 -11,456 -14,352 -5,626 31.17%
NP 70,338 68,266 53,190 -4,549 32,508 31,176 37,696 10.07%
-
NP to SH 70,338 68,266 53,190 -4,549 32,508 31,176 37,696 10.07%
-
Tax Rate 31.82% 31.42% 33.36% - 26.06% 31.52% 12.99% -
Total Cost 126,942 116,052 113,658 166,062 351,644 436,396 470,204 -18.24%
-
Net Worth 912,278 1,001,190 819,324 178,038 187,516 156,252 143,271 32.95%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Div - 66,085 33,037 3,921 7,685 - - -
Div Payout % - 96.81% 62.11% 0.00% 23.64% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 912,278 1,001,190 819,324 178,038 187,516 156,252 143,271 32.95%
NOSH 330,535 330,425 330,372 78,431 76,851 74,405 74,233 25.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 35.65% 37.04% 31.88% -2.82% 8.46% 6.67% 7.42% -
ROE 7.71% 6.82% 6.49% -2.56% 17.34% 19.95% 26.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.68 55.78 50.50 205.93 499.87 628.41 684.19 -31.29%
EPS 21.28 20.66 16.10 -5.80 42.30 41.90 50.78 -12.52%
DPS 0.00 20.00 10.00 5.00 10.00 0.00 0.00 -
NAPS 2.76 3.03 2.48 2.27 2.44 2.10 1.93 5.65%
Adjusted Per Share Value based on latest NOSH - 78,366
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.76 35.28 31.94 30.92 73.53 89.50 97.22 -13.54%
EPS 13.46 13.07 10.18 -0.87 6.22 5.97 7.22 10.05%
DPS 0.00 12.65 6.32 0.75 1.47 0.00 0.00 -
NAPS 1.7462 1.9164 1.5683 0.3408 0.3589 0.2991 0.2742 32.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 26/12/00 -
Price 3.14 2.35 2.75 2.68 2.62 2.35 1.91 -
P/RPS 5.26 4.21 5.45 1.30 0.52 0.37 0.28 57.04%
P/EPS 14.76 11.37 17.08 -46.21 6.19 5.61 3.76 23.42%
EY 6.78 8.79 5.85 -2.16 16.15 17.83 26.59 -18.96%
DY 0.00 8.51 3.64 1.87 3.82 0.00 0.00 -
P/NAPS 1.14 0.78 1.11 1.18 1.07 1.12 0.99 2.19%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 29/08/06 15/08/05 20/08/04 18/02/03 25/02/02 27/02/01 -
Price 2.70 2.45 2.75 2.73 2.50 2.35 1.95 -
P/RPS 4.52 4.39 5.45 1.33 0.50 0.37 0.29 52.59%
P/EPS 12.69 11.86 17.08 -47.07 5.91 5.61 3.84 20.19%
EY 7.88 8.43 5.85 -2.12 16.92 17.83 26.04 -16.80%
DY 0.00 8.16 3.64 1.83 4.00 0.00 0.00 -
P/NAPS 0.98 0.81 1.11 1.20 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