[KRETAM] QoQ TTM 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- -20.24%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,049 65,655 68,560 71,828 74,524 75,171 71,664 -11.11%
PBT 9,494 16,290 20,219 23,370 38,659 140,362 133,861 -82.83%
Tax 2,143 344 -1,072 -1,771 -11,580 -11,131 -9,700 -
NP 11,637 16,634 19,147 21,599 27,079 129,231 124,161 -79.33%
-
NP to SH 11,612 16,777 19,147 21,599 27,079 129,231 124,161 -79.36%
-
Tax Rate -22.57% -2.11% 5.30% 7.58% 29.95% 7.93% 7.25% -
Total Cost 48,412 49,021 49,413 50,229 47,445 -54,060 -52,497 -
-
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 19.38% 25.34% 27.93% 30.07% 36.34% 171.92% 173.25% -
ROE 26.61% 30.09% 32.65% 36.06% 56.16% 276.32% 258.71% -
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 51.33 56.16 58.45 61.16 63.99 64.13 61.07 -10.92%
EPS 9.93 14.35 16.32 18.39 23.25 110.25 105.81 -79.31%
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 2.60 2.85 2.97 3.11 3.23 3.26 3.11 -11.24%
EPS 0.50 0.73 0.83 0.94 1.17 5.60 5.38 -79.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0242 0.0254 0.026 0.0209 0.0203 0.0208 -6.18%
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 0.82 1.00 1.13 1.41 1.27 1.56 1.70 -38.46%
P/EPS 4.23 3.90 4.04 4.68 3.48 0.91 0.98 164.86%
EY 23.63 25.63 24.73 21.39 28.70 110.25 101.74 -62.18%
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 0.84 0.80 0.72 1.23 1.34 1.29 1.65 -36.21%
P/EPS 4.33 3.14 2.57 4.08 3.70 0.75 0.95 174.64%
EY 23.08 31.89 38.86 24.52 27.04 132.83 104.77 -63.49%
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