[KASSETS] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -9.66%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 137,009 161,513 162,513 413,176 505,727 414,860 251,165 0.64%
PBT 59,872 -3,799 9,027 47,339 32,187 28,147 19,771 -1.16%
Tax -18,620 -751 -2,045 -12,137 -10,787 -4,407 -927 -3.12%
NP 41,252 -4,550 6,982 35,202 21,400 23,740 18,844 -0.82%
-
NP to SH 41,252 -4,550 6,982 35,202 19,180 23,731 18,844 -0.82%
-
Tax Rate 31.10% - 22.65% 25.64% 33.51% 15.66% 4.69% -
Total Cost 95,757 166,063 155,531 377,974 484,327 391,120 232,321 0.94%
-
Net Worth 819,315 177,890 190,421 187,533 156,490 143,262 96,981 -2.23%
Dividend
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 42,948 3,918 7,793 11,313 3,712 2,436 2,403 -3.00%
Div Payout % 104.11% 0.00% 111.62% 32.14% 19.36% 10.27% 12.75% -
Equity
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 819,315 177,890 190,421 187,533 156,490 143,262 96,981 -2.23%
NOSH 330,369 78,366 78,362 76,857 74,519 74,229 48,490 -2.00%
Ratio Analysis
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 30.11% -2.82% 4.30% 8.52% 4.23% 5.72% 7.50% -
ROE 5.03% -2.56% 3.67% 18.77% 12.26% 16.56% 19.43% -
Per Share
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.47 206.10 207.39 537.58 678.65 558.89 517.96 2.70%
EPS 12.49 -5.81 8.91 45.80 25.74 31.97 38.86 1.20%
DPS 13.00 5.00 10.00 14.72 5.00 3.28 5.00 -1.00%
NAPS 2.48 2.27 2.43 2.44 2.10 1.93 2.00 -0.22%
Adjusted Per Share Value based on latest NOSH - 76,857
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.23 30.92 31.11 79.09 96.80 79.41 48.08 0.64%
EPS 7.90 -0.87 1.34 6.74 3.67 4.54 3.61 -0.82%
DPS 8.22 0.75 1.49 2.17 0.71 0.47 0.46 -3.00%
NAPS 1.5683 0.3405 0.3645 0.359 0.2995 0.2742 0.1856 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.75 2.68 2.59 2.62 2.35 1.91 0.00 -
P/RPS 6.63 1.30 1.25 0.49 0.35 0.34 0.00 -100.00%
P/EPS 22.02 -46.16 29.07 5.72 9.13 5.97 0.00 -100.00%
EY 4.54 -2.17 3.44 17.48 10.95 16.74 0.00 -100.00%
DY 4.73 1.87 3.86 5.62 2.13 1.72 0.00 -100.00%
P/NAPS 1.11 1.18 1.07 1.07 1.12 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 15/08/05 20/08/04 20/02/04 18/02/03 25/02/02 27/02/01 - -
Price 2.75 2.73 2.59 2.50 2.35 1.95 0.00 -
P/RPS 6.63 1.32 1.25 0.47 0.35 0.35 0.00 -100.00%
P/EPS 22.02 -47.02 29.07 5.46 9.13 6.10 0.00 -100.00%
EY 4.54 -2.13 3.44 18.32 10.95 16.39 0.00 -100.00%
DY 4.73 1.83 3.86 5.89 2.13 1.68 0.00 -100.00%
P/NAPS 1.11 1.20 1.07 1.02 1.12 1.01 0.00 -100.00%

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