[KRETAM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -21.02%
YoY- -667.89%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,076 61,284 56,965 54,161 54,378 49,384 52,400 9.56%
PBT -1,862 3,428 -7,493 -9,741 -7,892 -2,288 22,942 -
Tax 1,664 1,304 2,111 -1,729 -2,024 -2,404 -1,341 -
NP -198 4,732 -5,382 -11,470 -9,916 -4,692 21,601 -
-
NP to SH -178 4,668 -5,421 -11,320 -9,354 -4,692 21,601 -
-
Tax Rate - -38.04% - - - - 5.85% -
Total Cost 60,274 56,552 62,347 65,631 64,294 54,076 30,799 56.64%
-
Net Worth 150,237 114,727 134,516 43,559 55,773 58,650 59,640 85.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 150,237 114,727 134,516 43,559 55,773 58,650 59,640 85.45%
NOSH 126,250 114,727 116,971 116,781 116,925 117,300 116,941 5.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.33% 7.72% -9.45% -21.18% -18.24% -9.50% 41.22% -
ROE -0.12% 4.07% -4.03% -25.99% -16.77% -8.00% 36.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.58 53.42 48.70 46.38 46.51 42.10 44.81 4.09%
EPS -0.16 4.00 -4.64 -9.69 -8.00 -4.00 18.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.15 0.373 0.477 0.50 0.51 76.19%
Adjusted Per Share Value based on latest NOSH - 116,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.61 2.66 2.47 2.35 2.36 2.14 2.27 9.77%
EPS -0.01 0.20 -0.24 -0.49 -0.41 -0.20 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0497 0.0583 0.0189 0.0242 0.0254 0.0259 85.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.36 0.39 0.42 0.56 0.66 0.86 -
P/RPS 0.84 0.67 0.80 0.91 1.20 1.57 1.92 -42.45%
P/EPS -283.71 8.85 -8.42 -4.33 -7.00 -16.50 4.66 -
EY -0.35 11.30 -11.88 -23.08 -14.29 -6.06 21.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.34 1.13 1.17 1.32 1.69 -65.76%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 25/05/06 21/02/06 16/11/05 29/08/05 20/05/05 24/02/05 -
Price 0.57 0.38 0.39 0.43 0.45 0.42 0.75 -
P/RPS 1.20 0.71 0.80 0.93 0.97 1.00 1.67 -19.82%
P/EPS -404.28 9.34 -8.42 -4.44 -5.63 -10.50 4.06 -
EY -0.25 10.71 -11.88 -22.54 -17.78 -9.52 24.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.34 1.15 0.94 0.84 1.47 -52.67%

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