[KRETAM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1388.23%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 45,762 24,979 16,344 19,428 22,124 18,127 10,875 27.04%
PBT 26,820 2,585 -187 16,804 32,093 -54,838 -62,699 -
Tax -3,631 -1,980 3,408 3,302 -6,507 10,351 5,460 -
NP 23,189 605 3,221 20,106 25,586 -44,487 -57,239 -
-
NP to SH 11,686 583 3,069 20,106 25,586 -44,487 -57,239 -
-
Tax Rate 13.54% 76.60% - -19.65% 20.28% - - -
Total Cost 22,573 24,374 13,123 -678 -3,462 62,614 68,114 -16.80%
-
Net Worth 169,414 167,612 134,346 59,892 28,998 -111,138 -53,674 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 169,414 167,612 134,346 59,892 28,998 -111,138 -53,674 -
NOSH 169,414 145,749 116,823 117,435 72,859 105,244 105,244 8.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 50.67% 2.42% 19.71% 103.49% 115.65% -245.42% -526.34% -
ROE 6.90% 0.35% 2.28% 33.57% 88.23% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.01 17.14 13.99 16.54 30.37 17.22 10.33 17.36%
EPS 8.96 0.40 2.62 17.21 48.62 -42.27 -54.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 1.15 0.51 0.398 -1.056 -0.51 -
Adjusted Per Share Value based on latest NOSH - 117,435
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.97 1.07 0.70 0.83 0.95 0.78 0.47 26.96%
EPS 0.50 0.03 0.13 0.86 1.10 -1.91 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.072 0.0577 0.0257 0.0125 -0.0477 -0.0231 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.62 0.64 0.39 0.86 0.82 0.62 1.04 -
P/RPS 6.00 3.73 2.79 5.20 2.70 3.60 10.06 -8.24%
P/EPS 23.49 160.00 14.85 5.02 2.34 -1.47 -1.91 -
EY 4.26 0.63 6.74 19.91 42.83 -68.18 -52.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.56 0.34 1.69 2.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 21/02/06 24/02/05 25/02/04 27/02/03 27/02/02 -
Price 1.44 0.85 0.39 0.75 1.28 0.81 1.00 -
P/RPS 5.33 4.96 2.79 4.53 4.22 4.70 9.68 -9.46%
P/EPS 20.88 212.50 14.85 4.38 3.64 -1.92 -1.84 -
EY 4.79 0.47 6.74 22.83 27.44 -52.19 -54.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.74 0.34 1.47 3.22 0.00 0.00 -

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