[KRETAM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.26%
YoY- -15.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 60,076 54,378 66,724 54,542 53,852 54,114 54,152 1.74%
PBT -1,862 -7,892 6,264 -23,836 -19,910 -23,472 5,274 -
Tax 1,664 -2,024 -5,978 -1,584 -2,066 23,472 132 52.52%
NP -198 -9,916 286 -25,420 -21,976 0 5,406 -
-
NP to SH -178 -9,354 286 -25,420 -21,976 -23,642 5,406 -
-
Tax Rate - - 95.43% - - - -2.50% -
Total Cost 60,274 64,294 66,438 79,962 75,828 54,114 48,746 3.59%
-
Net Worth 150,237 55,773 47,547 -129,784 -64,728 10,421 49,645 20.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 150,237 55,773 47,547 -129,784 -64,728 10,421 49,645 20.25%
NOSH 126,250 116,925 119,166 52,629 105,249 105,262 105,136 3.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.33% -18.24% 0.43% -46.61% -40.81% 0.00% 9.98% -
ROE -0.12% -16.77% 0.60% 0.00% 0.00% -226.87% 10.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 47.58 46.51 55.99 103.63 51.17 51.41 51.51 -1.31%
EPS -0.16 -8.00 0.24 -48.30 -41.76 -22.46 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.477 0.399 -2.466 -0.615 0.099 0.4722 16.64%
Adjusted Per Share Value based on latest NOSH - 52,646
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.61 2.36 2.89 2.37 2.34 2.35 2.35 1.76%
EPS -0.01 -0.41 0.01 -1.10 -0.95 -1.03 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0242 0.0206 -0.0563 -0.0281 0.0045 0.0215 20.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.56 1.00 0.41 0.60 1.06 3.20 -
P/RPS 0.84 1.20 1.79 0.40 1.17 2.06 6.21 -28.34%
P/EPS -283.71 -7.00 416.67 -0.85 -2.87 -4.72 62.23 -
EY -0.35 -14.29 0.24 -117.80 -34.80 -21.19 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.17 2.51 0.00 0.00 10.71 6.78 -39.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 29/08/05 16/08/04 15/08/03 27/08/02 17/08/01 09/10/00 -
Price 0.57 0.45 0.83 0.41 0.50 1.60 1.85 -
P/RPS 1.20 0.97 1.48 0.40 0.98 3.11 3.59 -16.68%
P/EPS -404.28 -5.63 345.83 -0.85 -2.39 -7.12 35.98 -
EY -0.25 -17.78 0.29 -117.80 -41.76 -14.04 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.94 2.08 0.00 0.00 16.16 3.92 -29.52%

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