[KRETAM] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -188.9%
YoY- 81.68%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,346 19,428 19,038 17,748 15,614 22,124 19,685 -26.70%
PBT -572 16,804 3,434 553 2,579 32,093 105,137 -
Tax -601 3,302 -2,083 -1,690 -1,300 -6,507 -1,634 -48.63%
NP -1,173 20,106 1,351 -1,137 1,279 25,586 103,503 -
-
NP to SH -1,173 20,106 1,351 -1,137 1,279 25,586 103,503 -
-
Tax Rate - -19.65% 60.66% 305.61% 50.41% 20.28% 1.55% -
Total Cost 13,519 -678 17,687 18,885 14,335 -3,462 -83,818 -
-
Net Worth 58,650 59,892 48,216 46,769 47,991 28,998 -39,155 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 58,650 59,892 48,216 46,769 47,991 28,998 -39,155 -
NOSH 117,300 117,435 116,465 117,216 117,339 72,859 52,627 70.54%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -9.50% 103.49% 7.10% -6.41% 8.19% 115.65% 525.80% -
ROE -2.00% 33.57% 2.80% -2.43% 2.67% 88.23% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.53 16.54 16.35 15.14 13.31 30.37 37.40 -57.00%
EPS -1.00 17.21 1.16 -0.97 1.09 48.62 196.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.414 0.399 0.409 0.398 -0.744 -
Adjusted Per Share Value based on latest NOSH - 117,216
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.53 0.83 0.82 0.76 0.67 0.95 0.85 -26.99%
EPS -0.05 0.86 0.06 -0.05 0.05 1.10 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0257 0.0207 0.0201 0.0206 0.0125 -0.0168 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.66 0.86 0.81 1.00 1.04 0.82 0.41 -
P/RPS 6.27 5.20 4.96 6.60 7.82 2.70 1.10 218.75%
P/EPS -66.00 5.02 69.83 -103.09 95.41 2.34 0.21 -
EY -1.52 19.91 1.43 -0.97 1.05 42.83 479.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.69 1.96 2.51 2.54 2.06 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 24/02/05 25/11/04 16/08/04 19/05/04 25/02/04 11/11/03 -
Price 0.42 0.75 0.86 0.83 1.01 1.28 0.41 -
P/RPS 3.99 4.53 5.26 5.48 7.59 4.22 1.10 135.89%
P/EPS -42.00 4.38 74.14 -85.57 92.66 3.64 0.21 -
EY -2.38 22.83 1.35 -1.17 1.08 27.44 479.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.47 2.08 2.08 2.47 3.22 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