[KRETAM] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.38%
YoY- -87.02%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 59,940 56,965 60,049 65,655 68,560 71,828 74,524 -13.52%
PBT -6,068 -7,497 9,494 16,290 20,219 23,370 38,659 -
Tax 3,176 2,249 2,143 344 -1,072 -1,771 -11,580 -
NP -2,892 -5,248 11,637 16,634 19,147 21,599 27,079 -
-
NP to SH -3,085 -5,425 11,612 16,777 19,147 21,599 27,079 -
-
Tax Rate - - -22.57% -2.11% 5.30% 7.58% 29.95% -
Total Cost 62,832 62,213 48,412 49,021 49,413 50,229 47,445 20.61%
-
Net Worth 114,727 134,346 43,638 55,761 58,650 59,892 48,216 78.32%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 114,727 134,346 43,638 55,761 58,650 59,892 48,216 78.32%
NOSH 114,727 116,823 116,993 116,900 117,300 117,435 116,465 -0.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.82% -9.21% 19.38% 25.34% 27.93% 30.07% 36.34% -
ROE -2.69% -4.04% 26.61% 30.09% 32.65% 36.06% 56.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 52.25 48.76 51.33 56.16 58.45 61.16 63.99 -12.65%
EPS -2.69 -4.64 9.93 14.35 16.32 18.39 23.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 0.373 0.477 0.50 0.51 0.414 80.12%
Adjusted Per Share Value based on latest NOSH - 116,900
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.60 2.47 2.60 2.85 2.97 3.11 3.23 -13.47%
EPS -0.13 -0.24 0.50 0.73 0.83 0.94 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0583 0.0189 0.0242 0.0254 0.026 0.0209 78.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.36 0.39 0.42 0.56 0.66 0.86 0.81 -
P/RPS 0.69 0.80 0.82 1.00 1.13 1.41 1.27 -33.44%
P/EPS -13.39 -8.40 4.23 3.90 4.04 4.68 3.48 -
EY -7.47 -11.91 23.63 25.63 24.73 21.39 28.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 1.13 1.17 1.32 1.69 1.96 -67.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 21/02/06 16/11/05 29/08/05 20/05/05 24/02/05 25/11/04 -
Price 0.38 0.39 0.43 0.45 0.42 0.75 0.86 -
P/RPS 0.73 0.80 0.84 0.80 0.72 1.23 1.34 -33.32%
P/EPS -14.13 -8.40 4.33 3.14 2.57 4.08 3.70 -
EY -7.08 -11.91 23.08 31.89 38.86 24.52 27.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 1.15 0.94 0.84 1.47 2.08 -67.83%

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