[KRETAM] YoY 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- 4.54%
YoY- -13.56%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
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 14,717 14,843 17,748 14,241 13,745 13,191 12,124 3.28%
PBT -1,790 -3,376 553 -5,948 -5,014 -7,184 5,660 -
Tax 505 -274 -1,690 -259 -452 7,184 189 17.78%
NP -1,285 -3,650 -1,137 -6,207 -5,466 0 5,849 -
-
NP to SH -1,259 -3,507 -1,137 -6,207 -5,466 -7,273 5,849 -
-
Tax Rate - - 305.61% - - - -3.34% -
Total Cost 16,002 18,493 18,885 20,448 19,211 13,191 6,275 16.87%
-
Net Worth 135,800 55,761 46,769 -129,825 -64,770 10,420 49,674 18.23%
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 135,800 55,761 46,769 -129,825 -64,770 10,420 49,674 18.23%
NOSH 114,117 116,900 117,216 52,646 105,317 105,253 105,197 1.36%
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 -8.73% -24.59% -6.41% -43.59% -39.77% 0.00% 48.24% -
ROE -0.93% -6.29% -2.43% 0.00% 0.00% -69.80% 11.77% -
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 12.90 12.70 15.14 27.05 13.05 12.53 11.52 1.90%
EPS -1.08 -3.00 -0.97 -11.79 -10.39 -6.91 5.56 -
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 0.64 0.64 0.77 0.62 0.60 0.57 0.53 3.19%
EPS -0.05 -0.15 -0.05 -0.27 -0.24 -0.32 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0242 0.0203 -0.0563 -0.0281 0.0045 0.0215 18.28%
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 3.10 4.41 6.60 1.52 4.60 8.46 27.77 -30.59%
P/EPS -36.26 -18.67 -103.09 -3.48 -11.56 -15.34 57.55 -
EY -2.76 -5.36 -0.97 -28.76 -8.65 -6.52 1.74 -
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 4.42 3.54 5.48 1.52 3.83 12.77 16.05 -19.33%
P/EPS -51.67 -15.00 -85.57 -3.48 -9.63 -23.15 33.27 -
EY -1.94 -6.67 -1.17 -28.76 -10.38 -4.32 3.01 -
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