[KRETAM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.87%
YoY- 285.94%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 69,866 66,724 62,456 69,081 62,609 54,542 52,120 21.50%
PBT 8,756 6,264 10,316 125,313 124,293 -23,836 -23,880 -
Tax -6,762 -5,978 -5,200 -8,932 -3,233 -1,584 -2,128 115.68%
NP 1,993 286 5,116 116,381 121,060 -25,420 -26,008 -
-
NP to SH 1,993 286 5,116 116,381 121,060 -25,420 -26,008 -
-
Tax Rate 77.23% 95.43% 50.41% 7.13% 2.60% - - -
Total Cost 67,873 66,438 57,340 -47,300 -58,450 79,962 78,128 -8.93%
-
Net Worth 48,353 47,547 47,991 22,977 -39,153 -129,784 -3,843 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,353 47,547 47,991 22,977 -39,153 -129,784 -3,843 -
NOSH 116,796 119,166 117,339 57,731 52,625 52,629 1,635 1608.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.85% 0.43% 8.19% 168.47% 193.36% -46.61% -49.90% -
ROE 4.12% 0.60% 10.66% 506.51% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.82 55.99 53.23 119.66 118.97 103.63 3,186.55 -92.88%
EPS 1.71 0.24 -4.36 221.14 230.04 -48.30 -49.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.399 0.409 0.398 -0.744 -2.466 -2.35 -
Adjusted Per Share Value based on latest NOSH - 72,859
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.03 2.89 2.71 3.00 2.71 2.37 2.26 21.52%
EPS 0.09 0.01 0.22 5.05 5.25 -1.10 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0206 0.0208 0.01 -0.017 -0.0563 -0.0017 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 1.00 1.04 0.82 0.41 0.41 0.41 -
P/RPS 1.35 1.79 1.95 0.69 0.34 0.40 0.01 2508.20%
P/EPS 47.46 416.67 23.85 0.41 0.18 -0.85 -0.03 -
EY 2.11 0.24 4.19 245.84 561.07 -117.80 -3,878.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.51 2.54 2.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 16/08/04 19/05/04 25/02/04 11/11/03 15/08/03 19/05/03 -
Price 0.86 0.83 1.01 1.28 0.41 0.41 0.41 -
P/RPS 1.44 1.48 1.90 1.07 0.34 0.40 0.01 2622.55%
P/EPS 50.39 345.83 23.17 0.63 0.18 -0.85 -0.03 -
EY 1.98 0.29 4.32 157.49 561.07 -117.80 -3,878.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.08 2.47 3.22 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