Highlights

[KRETAM] YoY Quarter Result on 2005-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     180.47%    YoY -     -84.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 21,500 45,762 24,979 16,344 19,428 22,124 18,127 2.88%
  YoY % -53.02% 83.20% 52.83% -15.87% -12.19% 22.05% -
  Horiz. % 118.61% 252.45% 137.80% 90.16% 107.18% 122.05% 100.00%
PBT -7,234 26,820 2,585 -187 16,804 32,093 -54,838 -28.63%
  YoY % -126.97% 937.52% 1,482.35% -101.11% -47.64% 158.52% -
  Horiz. % 13.19% -48.91% -4.71% 0.34% -30.64% -58.52% 100.00%
Tax 443 -3,631 -1,980 3,408 3,302 -6,507 10,351 -40.83%
  YoY % 112.20% -83.38% -158.10% 3.21% 150.75% -162.86% -
  Horiz. % 4.28% -35.08% -19.13% 32.92% 31.90% -62.86% 100.00%
NP -6,791 23,189 605 3,221 20,106 25,586 -44,487 -26.87%
  YoY % -129.29% 3,732.89% -81.22% -83.98% -21.42% 157.51% -
  Horiz. % 15.27% -52.13% -1.36% -7.24% -45.20% -57.51% 100.00%
NP to SH -6,813 11,686 583 3,069 20,106 25,586 -44,487 -26.83%
  YoY % -158.30% 1,904.46% -81.00% -84.74% -21.42% 157.51% -
  Horiz. % 15.31% -26.27% -1.31% -6.90% -45.20% -57.51% 100.00%
Tax Rate - % 13.54 % 76.60 % - % -19.65 % 20.28 % - % -
  YoY % 0.00% -82.32% 0.00% 0.00% -196.89% 0.00% -
  Horiz. % 0.00% 66.77% 377.71% 0.00% -96.89% 100.00% -
Total Cost 28,291 22,573 24,374 13,123 -678 -3,462 62,614 -12.39%
  YoY % 25.33% -7.39% 85.73% 2,035.55% 80.42% -105.53% -
  Horiz. % 45.18% 36.05% 38.93% 20.96% -1.08% -5.53% 100.00%
Net Worth 250,709 169,414 167,612 134,346 59,892 28,998 -111,138 -
  YoY % 47.99% 1.07% 24.76% 124.31% 106.54% 126.09% -
  Horiz. % -225.58% -152.43% -150.81% -120.88% -53.89% -26.09% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 250,709 169,414 167,612 134,346 59,892 28,998 -111,138 -
  YoY % 47.99% 1.07% 24.76% 124.31% 106.54% 126.09% -
  Horiz. % -225.58% -152.43% -150.81% -120.88% -53.89% -26.09% 100.00%
NOSH 182,999 169,414 145,749 116,823 117,435 72,859 105,244 9.65%
  YoY % 8.02% 16.24% 24.76% -0.52% 61.18% -30.77% -
  Horiz. % 173.88% 160.97% 138.49% 111.00% 111.58% 69.23% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -31.59 % 50.67 % 2.42 % 19.71 % 103.49 % 115.65 % -245.42 % -28.92%
  YoY % -162.34% 1,993.80% -87.72% -80.95% -10.51% 147.12% -
  Horiz. % 12.87% -20.65% -0.99% -8.03% -42.17% -47.12% 100.00%
ROE -2.72 % 6.90 % 0.35 % 2.28 % 33.57 % 88.23 % 0.00 % -
  YoY % -139.42% 1,871.43% -84.65% -93.21% -61.95% 0.00% -
  Horiz. % -3.08% 7.82% 0.40% 2.58% 38.05% 100.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.75 27.01 17.14 13.99 16.54 30.37 17.22 -6.17%
  YoY % -56.50% 57.58% 22.52% -15.42% -45.54% 76.36% -
  Horiz. % 68.23% 156.85% 99.54% 81.24% 96.05% 176.36% 100.00%
EPS -3.79 8.96 0.40 2.62 17.21 48.62 -42.27 -33.07%
  YoY % -142.30% 2,140.00% -84.73% -84.78% -64.60% 215.02% -
  Horiz. % 8.97% -21.20% -0.95% -6.20% -40.71% -115.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3700 1.0000 1.1500 1.1500 0.5100 0.3980 -1.0560 -
  YoY % 37.00% -13.04% 0.00% 125.49% 28.14% 137.69% -
  Horiz. % -129.73% -94.70% -108.90% -108.90% -48.30% -37.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.93 1.98 1.08 0.71 0.84 0.96 0.78 2.97%
  YoY % -53.03% 83.33% 52.11% -15.48% -12.50% 23.08% -
  Horiz. % 119.23% 253.85% 138.46% 91.03% 107.69% 123.08% 100.00%
EPS -0.29 0.50 0.03 0.13 0.87 1.10 -1.92 -27.00%
  YoY % -158.00% 1,566.67% -76.92% -85.06% -20.91% 157.29% -
  Horiz. % 15.10% -26.04% -1.56% -6.77% -45.31% -57.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1082 0.0731 0.0724 0.0580 0.0259 0.0125 -0.0480 -
  YoY % 48.02% 0.97% 24.83% 123.94% 107.20% 126.04% -
  Horiz. % -225.42% -152.29% -150.83% -120.83% -53.96% -26.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.9800 1.6200 0.6400 0.3900 0.8600 0.8200 0.6200 -
P/RPS 8.34 6.00 3.73 2.79 5.20 2.70 3.60 15.02%
  YoY % 39.00% 60.86% 33.69% -46.35% 92.59% -25.00% -
  Horiz. % 231.67% 166.67% 103.61% 77.50% 144.44% 75.00% 100.00%
P/EPS -26.32 23.49 160.00 14.85 5.02 2.34 -1.47 61.67%
  YoY % -212.05% -85.32% 977.44% 195.82% 114.53% 259.18% -
  Horiz. % 1,790.48% -1,597.96% -10,884.35% -1,010.20% -341.50% -159.18% 100.00%
EY -3.80 4.26 0.63 6.74 19.91 42.83 -68.18 -38.17%
  YoY % -189.20% 576.19% -90.65% -66.15% -53.51% 162.82% -
  Horiz. % 5.57% -6.25% -0.92% -9.89% -29.20% -62.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 1.62 0.56 0.34 1.69 2.06 0.00 -
  YoY % -55.56% 189.29% 64.71% -79.88% -17.96% 0.00% -
  Horiz. % 34.95% 78.64% 27.18% 16.50% 82.04% 100.00% -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 25/02/04 27/02/03 -
Price 1.1100 1.4400 0.8500 0.3900 0.7500 1.2800 0.8100 -
P/RPS 9.45 5.33 4.96 2.79 4.53 4.22 4.70 12.33%
  YoY % 77.30% 7.46% 77.78% -38.41% 7.35% -10.21% -
  Horiz. % 201.06% 113.40% 105.53% 59.36% 96.38% 89.79% 100.00%
P/EPS -29.82 20.88 212.50 14.85 4.38 3.64 -1.92 57.89%
  YoY % -242.82% -90.17% 1,330.98% 239.04% 20.33% 289.58% -
  Horiz. % 1,553.12% -1,087.50% -11,067.71% -773.44% -228.12% -189.58% 100.00%
EY -3.35 4.79 0.47 6.74 22.83 27.44 -52.19 -36.70%
  YoY % -169.94% 919.15% -93.03% -70.48% -16.80% 152.58% -
  Horiz. % 6.42% -9.18% -0.90% -12.91% -43.74% -52.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.44 0.74 0.34 1.47 3.22 0.00 -
  YoY % -43.75% 94.59% 117.65% -76.87% -54.35% 0.00% -
  Horiz. % 25.16% 44.72% 22.98% 10.56% 45.65% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers