[KRETAM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.08%
YoY- 300.94%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 100,632 59,814 65,655 75,171 59,406 48,871 47,436 13.34%
PBT 20,075 -4,482 16,290 140,362 -72,928 -74,674 -44,348 -
Tax 7,506 3,955 344 -11,131 8,616 -374 44,348 -25.61%
NP 27,581 -527 16,634 129,231 -64,312 -75,048 0 -
-
NP to SH 27,369 -837 16,777 129,231 -64,312 -68,955 -39,085 -
-
Tax Rate -37.39% - -2.11% 7.93% - - - -
Total Cost 73,051 60,341 49,021 -54,060 123,718 123,919 47,436 7.45%
-
Net Worth 194,274 135,800 55,761 46,769 -129,825 -64,770 10,420 62.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 194,274 135,800 55,761 46,769 -129,825 -64,770 10,420 62.80%
NOSH 151,895 114,117 116,900 117,216 52,646 105,317 105,253 6.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 27.41% -0.88% 25.34% 171.92% -108.26% -153.56% 0.00% -
ROE 14.09% -0.62% 30.09% 276.32% 0.00% 0.00% -375.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 66.25 52.41 56.16 64.13 112.84 46.40 45.07 6.62%
EPS 18.02 -0.73 14.35 110.25 -122.16 -65.47 -37.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.279 1.19 0.477 0.399 -2.466 -0.615 0.099 53.15%
Adjusted Per Share Value based on latest NOSH - 117,216
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.36 2.59 2.85 3.26 2.58 2.12 2.06 13.30%
EPS 1.19 -0.04 0.73 5.60 -2.79 -2.99 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0589 0.0242 0.0203 -0.0563 -0.0281 0.0045 62.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.03 0.40 0.56 1.00 0.41 0.60 1.06 -
P/RPS 1.55 0.76 1.00 1.56 0.36 1.29 2.35 -6.69%
P/EPS 5.72 -54.54 3.90 0.91 -0.34 -0.92 -2.85 -
EY 17.49 -1.83 25.63 110.25 -297.95 -109.12 -35.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.34 1.17 2.51 0.00 0.00 10.71 -34.95%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 13/08/07 17/08/06 29/08/05 16/08/04 15/08/03 27/08/02 17/08/01 -
Price 1.01 0.57 0.45 0.83 0.41 0.50 1.60 -
P/RPS 1.52 1.09 0.80 1.29 0.36 1.08 3.55 -13.17%
P/EPS 5.61 -77.71 3.14 0.75 -0.34 -0.76 -4.31 -
EY 17.84 -1.29 31.89 132.83 -297.95 -130.95 -23.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.48 0.94 2.08 0.00 0.00 16.16 -39.51%

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