[KRETAM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1388.23%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,432 14,843 12,346 19,428 19,038 17,748 15,614 -9.53%
PBT -3,362 -3,376 -572 16,804 3,434 553 2,579 -
Tax -284 -274 -601 3,302 -2,083 -1,690 -1,300 -63.69%
NP -3,646 -3,650 -1,173 20,106 1,351 -1,137 1,279 -
-
NP to SH -3,814 -3,507 -1,173 20,106 1,351 -1,137 1,279 -
-
Tax Rate - - - -19.65% 60.66% 305.61% 50.41% -
Total Cost 17,078 18,493 13,519 -678 17,687 18,885 14,335 12.36%
-
Net Worth 43,638 55,761 58,650 59,892 48,216 46,769 47,991 -6.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 43,638 55,761 58,650 59,892 48,216 46,769 47,991 -6.13%
NOSH 116,993 116,900 117,300 117,435 116,465 117,216 117,339 -0.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -27.14% -24.59% -9.50% 103.49% 7.10% -6.41% 8.19% -
ROE -8.74% -6.29% -2.00% 33.57% 2.80% -2.43% 2.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.48 12.70 10.53 16.54 16.35 15.14 13.31 -9.38%
EPS -3.26 -3.00 -1.00 17.21 1.16 -0.97 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.477 0.50 0.51 0.414 0.399 0.409 -5.95%
Adjusted Per Share Value based on latest NOSH - 117,435
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.58 0.64 0.53 0.83 0.82 0.76 0.67 -9.16%
EPS -0.16 -0.15 -0.05 0.86 0.06 -0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.024 0.0252 0.0257 0.0207 0.0201 0.0206 -6.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.42 0.56 0.66 0.86 0.81 1.00 1.04 -
P/RPS 3.66 4.41 6.27 5.20 4.96 6.60 7.82 -39.69%
P/EPS -12.88 -18.67 -66.00 5.02 69.83 -103.09 95.41 -
EY -7.76 -5.36 -1.52 19.91 1.43 -0.97 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.32 1.69 1.96 2.51 2.54 -41.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 29/08/05 20/05/05 24/02/05 25/11/04 16/08/04 19/05/04 -
Price 0.43 0.45 0.42 0.75 0.86 0.83 1.01 -
P/RPS 3.75 3.54 3.99 4.53 5.26 5.48 7.59 -37.47%
P/EPS -13.19 -15.00 -42.00 4.38 74.14 -85.57 92.66 -
EY -7.58 -6.67 -2.38 22.83 1.35 -1.17 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.84 1.47 2.08 2.08 2.47 -39.90%

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