[KRETAM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -95.6%
YoY- 119.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 101,460 61,284 49,384 62,456 52,120 52,724 55,464 10.58%
PBT 25,184 3,428 -2,288 10,316 -23,880 0 -18,208 -
Tax 16,276 1,304 -2,404 -5,200 -2,128 -22,088 18,208 -1.85%
NP 41,460 4,732 -4,692 5,116 -26,008 -22,088 0 -
-
NP to SH 41,316 4,668 -4,692 5,116 -26,008 2,284 -18,192 -
-
Tax Rate -64.63% -38.04% - 50.41% - - - -
Total Cost 60,000 56,552 54,076 57,340 78,128 74,812 55,464 1.31%
-
Net Worth 182,428 114,727 58,650 47,991 -3,843 -59,216 16,633 49.03%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 182,428 114,727 58,650 47,991 -3,843 -59,216 16,633 49.03%
NOSH 151,897 114,727 117,300 117,339 1,635 105,180 105,277 6.29%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 40.86% 7.72% -9.50% 8.19% -49.90% -41.89% 0.00% -
ROE 22.65% 4.07% -8.00% 10.66% 0.00% 0.00% -109.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 66.80 53.42 42.10 53.23 3,186.55 50.13 52.68 4.03%
EPS 27.20 4.00 -4.00 -4.36 -49.40 -41.96 -17.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.201 1.00 0.50 0.409 -2.35 -0.563 0.158 40.19%
Adjusted Per Share Value based on latest NOSH - 117,339
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.40 2.66 2.14 2.71 2.26 2.29 2.41 10.54%
EPS 1.79 0.20 -0.20 0.22 -1.13 0.10 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0497 0.0254 0.0208 -0.0017 -0.0257 0.0072 49.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.36 0.66 1.04 0.41 0.53 1.10 -
P/RPS 1.20 0.67 1.57 1.95 0.01 1.06 2.09 -8.82%
P/EPS 2.94 8.85 -16.50 23.85 -0.03 24.41 -6.37 -
EY 34.00 11.30 -6.06 4.19 -3,878.28 4.10 -15.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.36 1.32 2.54 0.00 0.00 6.96 -32.28%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/07 25/05/06 20/05/05 19/05/04 19/05/03 16/05/02 18/05/01 -
Price 0.80 0.38 0.42 1.01 0.41 0.58 1.20 -
P/RPS 1.20 0.71 1.00 1.90 0.01 1.16 2.28 -10.14%
P/EPS 2.94 9.34 -10.50 23.17 -0.03 26.71 -6.94 -
EY 34.00 10.71 -9.52 4.32 -3,878.28 3.74 -14.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.38 0.84 2.47 0.00 0.00 7.59 -33.26%

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