[KRETAM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1767.52%
YoY- 1554.51%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 19,672 13,432 19,038 19,685 14,008 11,070 8,289 15.48%
PBT 142 -3,362 3,434 105,137 -6,172 -6,961 -12,104 -
Tax 3,643 -284 -2,083 -1,634 -944 140 12,104 -18.12%
NP 3,785 -3,646 1,351 103,503 -7,116 -6,821 0 -
-
NP to SH 3,743 -3,814 1,351 103,503 -7,116 -6,821 -11,181 -
-
Tax Rate -2,565.49% - 60.66% 1.55% - - - -
Total Cost 15,887 17,078 17,687 -83,818 21,124 17,891 8,289 11.44%
-
Net Worth 139,057 43,638 48,216 -39,155 -71,896 3,578 37,901 24.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,057 43,638 48,216 -39,155 -71,896 3,578 37,901 24.17%
NOSH 139,057 116,993 116,465 52,627 105,266 105,262 105,282 4.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.24% -27.14% 7.10% 525.80% -50.80% -61.62% 0.00% -
ROE 2.69% -8.74% 2.80% 0.00% 0.00% -190.59% -29.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.15 11.48 16.35 37.40 13.31 10.52 7.87 10.26%
EPS 2.66 -3.26 1.16 196.67 -6.76 -6.48 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.373 0.414 -0.744 -0.683 0.034 0.36 18.55%
Adjusted Per Share Value based on latest NOSH - 52,627
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.85 0.58 0.83 0.85 0.61 0.48 0.36 15.38%
EPS 0.16 -0.17 0.06 4.49 -0.31 -0.30 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0189 0.0209 -0.017 -0.0312 0.0016 0.0164 24.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.42 0.81 0.41 0.58 0.98 2.10 -
P/RPS 3.39 3.66 4.96 1.10 4.36 9.32 26.67 -29.08%
P/EPS 17.83 -12.88 69.83 0.21 -8.58 -15.12 -19.77 -
EY 5.61 -7.76 1.43 479.68 -11.66 -6.61 -5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.13 1.96 0.00 0.00 28.82 5.83 -34.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 16/11/05 25/11/04 11/11/03 18/11/02 27/11/01 07/11/00 -
Price 0.62 0.43 0.86 0.41 0.64 1.16 1.74 -
P/RPS 4.38 3.75 5.26 1.10 4.81 11.03 22.10 -23.63%
P/EPS 23.03 -13.19 74.14 0.21 -9.47 -17.90 -16.38 -
EY 4.34 -7.58 1.35 479.68 -10.56 -5.59 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.15 2.08 0.00 0.00 34.12 4.83 -28.96%

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