[KRETAM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.26%
YoY- -15.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,456 69,081 62,609 54,542 52,120 59,061 54,578 9.39%
PBT 10,316 125,313 124,293 -23,836 -23,880 -70,965 -21,502 -
Tax -5,200 -8,932 -3,233 -1,584 -2,128 8,374 -2,636 57.22%
NP 5,116 116,381 121,060 -25,420 -26,008 -62,591 -24,138 -
-
NP to SH 5,116 116,381 121,060 -25,420 -26,008 -62,591 -24,138 -
-
Tax Rate 50.41% 7.13% 2.60% - - - - -
Total Cost 57,340 -47,300 -58,450 79,962 78,128 121,652 78,717 -19.02%
-
Net Worth 47,991 22,977 -39,153 -129,784 -3,843 -111,141 -71,889 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,991 22,977 -39,153 -129,784 -3,843 -111,141 -71,889 -
NOSH 117,339 57,731 52,625 52,629 1,635 105,248 105,255 7.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.19% 168.47% 193.36% -46.61% -49.90% -105.98% -44.23% -
ROE 10.66% 506.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 53.23 119.66 118.97 103.63 3,186.55 56.12 51.85 1.76%
EPS -4.36 221.14 230.04 -48.30 -49.40 -59.47 -22.93 -66.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.409 0.398 -0.744 -2.466 -2.35 -1.056 -0.683 -
Adjusted Per Share Value based on latest NOSH - 52,646
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.71 3.00 2.71 2.37 2.26 2.56 2.37 9.33%
EPS 0.22 5.05 5.25 -1.10 -1.13 -2.71 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.01 -0.017 -0.0563 -0.0017 -0.0482 -0.0312 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.04 0.82 0.41 0.41 0.41 0.62 0.58 -
P/RPS 1.95 0.69 0.34 0.40 0.01 1.10 1.12 44.67%
P/EPS 23.85 0.41 0.18 -0.85 -0.03 -1.04 -2.53 -
EY 4.19 245.84 561.07 -117.80 -3,878.28 -95.92 -39.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 25/02/04 11/11/03 15/08/03 19/05/03 27/02/03 18/11/02 -
Price 1.01 1.28 0.41 0.41 0.41 0.81 0.64 -
P/RPS 1.90 1.07 0.34 0.40 0.01 1.44 1.23 33.59%
P/EPS 23.17 0.63 0.18 -0.85 -0.03 -1.36 -2.79 -
EY 4.32 157.49 561.07 -117.80 -3,878.28 -73.42 -35.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.22 0.00 0.00 0.00 0.00 0.00 -

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