[KRETAM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -159.3%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,609 54,542 52,120 59,061 54,578 53,852 52,724 12.12%
PBT 124,293 -23,836 -23,880 -70,965 -21,502 -19,910 0 -
Tax -3,233 -1,584 -2,128 8,374 -2,636 -2,066 -22,088 -72.19%
NP 121,060 -25,420 -26,008 -62,591 -24,138 -21,976 -22,088 -
-
NP to SH 121,060 -25,420 -26,008 -62,591 -24,138 -21,976 2,284 1307.62%
-
Tax Rate 2.60% - - - - - - -
Total Cost -58,450 79,962 78,128 121,652 78,717 75,828 74,812 -
-
Net Worth -39,153 -129,784 -3,843 -111,141 -71,889 -64,728 -59,216 -24.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -39,153 -129,784 -3,843 -111,141 -71,889 -64,728 -59,216 -24.08%
NOSH 52,625 52,629 1,635 105,248 105,255 105,249 105,180 -36.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 193.36% -46.61% -49.90% -105.98% -44.23% -40.81% -41.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 118.97 103.63 3,186.55 56.12 51.85 51.17 50.13 77.82%
EPS 230.04 -48.30 -49.40 -59.47 -22.93 -41.76 -41.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.744 -2.466 -2.35 -1.056 -0.683 -0.615 -0.563 20.40%
Adjusted Per Share Value based on latest NOSH - 105,244
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.71 2.37 2.26 2.56 2.37 2.34 2.29 11.86%
EPS 5.25 -1.10 -1.13 -2.71 -1.05 -0.95 0.10 1298.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.017 -0.0563 -0.0017 -0.0482 -0.0312 -0.0281 -0.0257 -24.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.41 0.41 0.41 0.62 0.58 0.60 0.53 -
P/RPS 0.34 0.40 0.01 1.10 1.12 1.17 1.06 -53.10%
P/EPS 0.18 -0.85 -0.03 -1.04 -2.53 -2.87 24.41 -96.20%
EY 561.07 -117.80 -3,878.28 -95.92 -39.54 -34.80 4.10 2547.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 15/08/03 19/05/03 27/02/03 18/11/02 27/08/02 16/05/02 -
Price 0.41 0.41 0.41 0.81 0.64 0.50 0.58 -
P/RPS 0.34 0.40 0.01 1.44 1.23 0.98 1.16 -55.84%
P/EPS 0.18 -0.85 -0.03 -1.36 -2.79 -2.39 26.71 -96.42%
EY 561.07 -117.80 -3,878.28 -73.42 -35.83 -41.76 3.74 2714.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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