[KRETAM] QoQ Cumulative 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- 814.36%
YoY- 601.52%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 33,362 15,614 69,081 46,957 27,271 13,030 59,061 -31.69%
PBT 3,132 2,579 125,313 93,220 -11,918 -5,970 -70,965 -
Tax -2,989 -1,300 -8,932 -2,425 -792 -532 8,374 -
NP 143 1,279 116,381 90,795 -12,710 -6,502 -62,591 -
-
NP to SH 143 1,279 116,381 90,795 -12,710 -6,502 -62,591 -
-
Tax Rate 95.43% 50.41% 7.13% 2.60% - - - -
Total Cost 33,219 14,335 -47,300 -43,838 39,981 19,532 121,652 -57.94%
-
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 0.30% 2.67% 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 28.00 13.31 119.66 89.23 51.82 796.64 56.12 -37.12%
EPS 0.12 -1.09 221.14 172.53 -24.15 -12.35 -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 1.45 0.68 3.00 2.04 1.18 0.57 2.56 -31.56%
EPS 0.01 0.06 5.05 3.94 -0.55 -0.28 -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 3.57 7.82 0.69 0.46 0.79 0.05 1.10 119.36%
P/EPS 833.33 95.41 0.41 0.24 -1.70 -0.10 -1.04 -
EY 0.12 1.05 245.84 420.80 -58.90 -969.57 -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 2.96 7.59 1.07 0.46 0.79 0.05 1.44 61.73%
P/EPS 691.67 92.66 0.63 0.24 -1.70 -0.10 -1.36 -
EY 0.14 1.08 157.49 420.80 -58.90 -969.57 -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