[KRETAM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 180.47%
YoY- -84.74%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 19,672 14,717 15,321 16,344 13,432 14,843 12,346 36.38%
PBT 142 -1,790 857 -187 -3,362 -3,376 -572 -
Tax 3,643 505 326 3,408 -284 -274 -601 -
NP 3,785 -1,285 1,183 3,221 -3,646 -3,650 -1,173 -
-
NP to SH 3,743 -1,259 1,167 3,069 -3,814 -3,507 -1,173 -
-
Tax Rate -2,565.49% - -38.04% - - - - -
Total Cost 15,887 16,002 14,138 13,123 17,078 18,493 13,519 11.34%
-
Net Worth 139,057 135,800 114,727 134,346 43,638 55,761 58,650 77.71%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,057 135,800 114,727 134,346 43,638 55,761 58,650 77.71%
NOSH 139,057 114,117 114,727 116,823 116,993 116,900 117,300 12.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.24% -8.73% 7.72% 19.71% -27.14% -24.59% -9.50% -
ROE 2.69% -0.93% 1.02% 2.28% -8.74% -6.29% -2.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.15 12.90 13.35 13.99 11.48 12.70 10.53 21.75%
EPS 2.66 -1.08 1.00 2.62 -3.26 -3.00 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.00 1.15 0.373 0.477 0.50 58.67%
Adjusted Per Share Value based on latest NOSH - 116,823
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.85 0.64 0.66 0.71 0.58 0.64 0.54 35.27%
EPS 0.16 -0.05 0.05 0.13 -0.17 -0.15 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0589 0.0497 0.0583 0.0189 0.0242 0.0254 77.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.48 0.40 0.36 0.39 0.42 0.56 0.66 -
P/RPS 3.39 3.10 2.70 2.79 3.66 4.41 6.27 -33.60%
P/EPS 17.83 -36.26 35.39 14.85 -12.88 -18.67 -66.00 -
EY 5.61 -2.76 2.83 6.74 -7.76 -5.36 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.36 0.34 1.13 1.17 1.32 -49.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 17/08/06 25/05/06 21/02/06 16/11/05 29/08/05 20/05/05 -
Price 0.62 0.57 0.38 0.39 0.43 0.45 0.42 -
P/RPS 4.38 4.42 2.85 2.79 3.75 3.54 3.99 6.40%
P/EPS 23.03 -51.67 37.36 14.85 -13.19 -15.00 -42.00 -
EY 4.34 -1.94 2.68 6.74 -7.58 -6.67 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.38 0.34 1.15 0.94 0.84 -18.31%

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