[KRETAM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 945.45%
YoY- -98.35%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,189 12,346 52,400 52,400 33,362 15,614 69,081 -46.32%
PBT -3,946 -572 22,942 6,567 3,132 2,579 125,313 -
Tax -1,012 -601 -1,341 -5,072 -2,989 -1,300 -8,932 -76.61%
NP -4,958 -1,173 21,601 1,495 143 1,279 116,381 -
-
NP to SH -4,677 -1,173 21,601 1,495 143 1,279 116,381 -
-
Tax Rate - - 5.85% 77.23% 95.43% 50.41% 7.13% -
Total Cost 32,147 13,519 30,799 50,905 33,219 14,335 -47,300 -
-
Net Worth 55,773 58,650 59,640 48,353 47,547 47,991 22,977 80.71%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,773 58,650 59,640 48,353 47,547 47,991 22,977 80.71%
NOSH 116,925 117,300 116,941 116,796 119,166 117,339 57,731 60.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -18.24% -9.50% 41.22% 2.85% 0.43% 8.19% 168.47% -
ROE -8.39% -2.00% 36.22% 3.09% 0.30% 2.67% 506.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.25 10.53 44.81 44.86 28.00 13.31 119.66 -66.48%
EPS -4.00 -1.00 18.49 1.28 0.12 -1.09 221.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.50 0.51 0.414 0.399 0.409 0.398 12.84%
Adjusted Per Share Value based on latest NOSH - 116,465
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.17 0.53 2.25 2.25 1.43 0.67 2.97 -46.29%
EPS -0.20 -0.05 0.93 0.06 0.01 0.05 5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.0252 0.0256 0.0208 0.0204 0.0206 0.0099 80.55%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.66 0.86 0.81 1.00 1.04 0.82 -
P/RPS 2.41 6.27 1.92 1.81 3.57 7.82 0.69 130.37%
P/EPS -14.00 -66.00 4.66 63.28 833.33 95.41 0.41 -
EY -7.14 -1.52 21.48 1.58 0.12 1.05 245.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.69 1.96 2.51 2.54 2.06 -31.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 24/02/05 25/11/04 16/08/04 19/05/04 25/02/04 -
Price 0.45 0.42 0.75 0.86 0.83 1.01 1.28 -
P/RPS 1.94 3.99 1.67 1.92 2.96 7.59 1.07 48.74%
P/EPS -11.25 -42.00 4.06 67.19 691.67 92.66 0.63 -
EY -8.89 -2.38 24.63 1.49 0.14 1.08 157.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.84 1.47 2.08 2.08 2.47 3.22 -56.02%

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