[KRETAM] YoY Cumulative 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- -98.9%
YoY- 119.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 25,365 15,321 12,346 15,614 13,030 13,181 13,866 10.58%
PBT 6,296 857 -572 2,579 -5,970 0 -4,552 -
Tax 4,069 326 -601 -1,300 -532 -5,522 4,552 -1.85%
NP 10,365 1,183 -1,173 1,279 -6,502 -5,522 0 -
-
NP to SH 10,329 1,167 -1,173 1,279 -6,502 571 -4,548 -
-
Tax Rate -64.63% -38.04% - 50.41% - - - -
Total Cost 15,000 14,138 13,519 14,335 19,532 18,703 13,866 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 5.66% 1.02% -2.00% 2.67% 0.00% 0.00% -27.34% -
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 16.70 13.35 10.53 13.31 796.64 12.53 13.17 4.03%
EPS 6.80 1.00 -1.00 -1.09 -12.35 -10.49 -4.32 -
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 1.10 0.66 0.54 0.68 0.57 0.57 0.60 10.62%
EPS 0.45 0.05 -0.05 0.06 -0.28 0.02 -0.20 -
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 4.79 2.70 6.27 7.82 0.05 4.23 8.35 -8.84%
P/EPS 11.76 35.39 -66.00 95.41 -0.10 97.63 -25.46 -
EY 8.50 2.83 -1.52 1.05 -969.57 1.02 -3.93 -
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 4.79 2.85 3.99 7.59 0.05 4.63 9.11 -10.15%
P/EPS 11.76 37.36 -42.00 92.66 -0.10 106.84 -27.78 -
EY 8.50 2.68 -2.38 1.08 -969.57 0.94 -3.60 -
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