[KRETAM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 576.24%
YoY- 601.52%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 66,724 62,456 69,081 62,609 54,542 52,120 59,061 8.48%
PBT 6,264 10,316 125,313 124,293 -23,836 -23,880 -70,965 -
Tax -5,978 -5,200 -8,932 -3,233 -1,584 -2,128 8,374 -
NP 286 5,116 116,381 121,060 -25,420 -26,008 -62,591 -
-
NP to SH 286 5,116 116,381 121,060 -25,420 -26,008 -62,591 -
-
Tax Rate 95.43% 50.41% 7.13% 2.60% - - - -
Total Cost 66,438 57,340 -47,300 -58,450 79,962 78,128 121,652 -33.21%
-
Net Worth 47,547 47,991 22,977 -39,153 -129,784 -3,843 -111,141 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,547 47,991 22,977 -39,153 -129,784 -3,843 -111,141 -
NOSH 119,166 117,339 57,731 52,625 52,629 1,635 105,248 8.64%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.43% 8.19% 168.47% 193.36% -46.61% -49.90% -105.98% -
ROE 0.60% 10.66% 506.51% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 55.99 53.23 119.66 118.97 103.63 3,186.55 56.12 -0.15%
EPS 0.24 -4.36 221.14 230.04 -48.30 -49.40 -59.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.409 0.398 -0.744 -2.466 -2.35 -1.056 -
Adjusted Per Share Value based on latest NOSH - 52,627
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.89 2.71 3.00 2.71 2.37 2.26 2.56 8.42%
EPS 0.01 0.22 5.05 5.25 -1.10 -1.13 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0208 0.01 -0.017 -0.0563 -0.0017 -0.0482 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.00 1.04 0.82 0.41 0.41 0.41 0.62 -
P/RPS 1.79 1.95 0.69 0.34 0.40 0.01 1.10 38.38%
P/EPS 416.67 23.85 0.41 0.18 -0.85 -0.03 -1.04 -
EY 0.24 4.19 245.84 561.07 -117.80 -3,878.28 -95.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.54 2.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 19/05/04 25/02/04 11/11/03 15/08/03 19/05/03 27/02/03 -
Price 0.83 1.01 1.28 0.41 0.41 0.41 0.81 -
P/RPS 1.48 1.90 1.07 0.34 0.40 0.01 1.44 1.84%
P/EPS 345.83 23.17 0.63 0.18 -0.85 -0.03 -1.36 -
EY 0.29 4.32 157.49 561.07 -117.80 -3,878.28 -73.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.47 3.22 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