[KASSETS] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -12.07%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 49,330 45,351 42,227 41,458 84,598 116,570 131,086 -13.96%
PBT 22,940 22,434 19,124 2,165 8,469 13,722 11,134 11.76%
Tax -7,730 -7,197 -7,495 -394 -2,305 -3,796 -1,551 28.03%
NP 15,210 15,237 11,629 1,771 6,164 9,926 9,583 7.36%
-
NP to SH 15,210 15,237 11,629 1,771 6,164 9,926 9,583 7.36%
-
Tax Rate 33.70% 32.08% 39.19% 18.20% 27.22% 27.66% 13.93% -
Total Cost 34,120 30,114 30,598 39,687 78,434 106,644 121,503 -17.75%
-
Net Worth 912,600 1,001,477 819,315 190,421 187,533 156,490 143,262 32.96%
Dividend
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 16,518 3,918 3,842 - - -
Div Payout % - - 142.05% 221.24% 62.34% - - -
Equity
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 912,600 1,001,477 819,315 190,421 187,533 156,490 143,262 32.96%
NOSH 330,652 330,520 330,369 78,362 76,857 74,519 74,229 25.84%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 30.83% 33.60% 27.54% 4.27% 7.29% 8.52% 7.31% -
ROE 1.67% 1.52% 1.42% 0.93% 3.29% 6.34% 6.69% -
Per Share
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.92 13.72 12.78 52.91 110.07 156.43 176.60 -31.63%
EPS 4.60 4.61 3.52 2.26 8.02 13.32 12.91 -14.68%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.76 3.03 2.48 2.43 2.44 2.10 1.93 5.65%
Adjusted Per Share Value based on latest NOSH - 78,362
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.44 8.68 8.08 7.94 16.19 22.31 25.09 -13.96%
EPS 2.91 2.92 2.23 0.34 1.18 1.90 1.83 7.39%
DPS 0.00 0.00 3.16 0.75 0.74 0.00 0.00 -
NAPS 1.7469 1.917 1.5683 0.3645 0.359 0.2995 0.2742 32.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.14 2.35 2.75 2.59 2.62 2.35 1.91 -
P/RPS 21.05 17.13 21.52 4.90 2.38 1.50 1.08 57.93%
P/EPS 68.26 50.98 78.13 114.60 32.67 17.64 14.79 26.53%
EY 1.46 1.96 1.28 0.87 3.06 5.67 6.76 -21.00%
DY 0.00 0.00 1.82 1.93 1.91 0.00 0.00 -
P/NAPS 1.14 0.78 1.11 1.07 1.07 1.12 0.99 2.19%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/07 29/08/06 15/08/05 20/02/04 18/02/03 25/02/02 27/02/01 -
Price 2.70 2.45 2.75 2.59 2.50 2.35 1.95 -
P/RPS 18.10 17.86 21.52 4.90 2.27 1.50 1.10 53.87%
P/EPS 58.70 53.15 78.13 114.60 31.17 17.64 15.10 23.23%
EY 1.70 1.88 1.28 0.87 3.21 5.67 6.62 -18.87%
DY 0.00 0.00 1.82 1.93 2.00 0.00 0.00 -
P/NAPS 0.98 0.81 1.11 1.07 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