[KRETAM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 6.75%
YoY- -172.55%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 59,061 51,809 48,871 48,317 49,002 50,217 47,436 15.68%
PBT -66,024 -73,885 -74,674 -76,844 -81,396 -39,205 -44,348 30.28%
Tax 3,433 -1,458 -374 7,262 17,336 32,384 44,348 -81.75%
NP -62,591 -75,343 -75,048 -69,582 -64,060 -6,821 0 -
-
NP to SH -56,498 -69,250 -68,955 -70,762 -75,881 -34,725 -39,085 27.75%
-
Tax Rate - - - - - - - -
Total Cost 121,652 127,152 123,919 117,899 113,062 57,038 47,436 87.03%
-
Net Worth -136,186 -71,896 -64,770 -59,216 -53,674 3,578 10,420 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -136,186 -71,896 -64,770 -59,216 -53,674 3,578 10,420 -
NOSH 105,244 105,266 105,317 105,180 105,244 105,262 105,253 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -105.98% -145.42% -153.56% -144.01% -130.73% -13.58% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -970.27% -375.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 56.12 49.22 46.40 45.94 46.56 47.71 45.07 15.69%
EPS -53.68 -65.79 -65.47 -67.28 -72.10 -32.99 -37.13 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.294 -0.683 -0.615 -0.563 -0.51 0.034 0.099 -
Adjusted Per Share Value based on latest NOSH - 105,180
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.56 2.25 2.12 2.10 2.12 2.18 2.06 15.54%
EPS -2.45 -3.00 -2.99 -3.07 -3.29 -1.51 -1.69 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0591 -0.0312 -0.0281 -0.0257 -0.0233 0.0016 0.0045 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.58 0.60 0.53 1.04 0.98 1.06 -
P/RPS 1.10 1.18 1.29 1.15 2.23 2.05 2.35 -39.63%
P/EPS -1.15 -0.88 -0.92 -0.79 -1.44 -2.97 -2.85 -45.30%
EY -86.58 -113.42 -109.12 -126.94 -69.33 -33.66 -35.03 82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 28.82 10.71 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 18/11/02 27/08/02 16/05/02 27/02/02 27/11/01 17/08/01 -
Price 0.81 0.64 0.50 0.58 1.00 1.16 1.60 -
P/RPS 1.44 1.30 1.08 1.26 2.15 2.43 3.55 -45.11%
P/EPS -1.51 -0.97 -0.76 -0.86 -1.39 -3.52 -4.31 -50.20%
EY -66.27 -102.79 -130.95 -115.99 -72.10 -28.44 -23.21 100.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 34.12 16.16 -

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