[KRETAM] YoY TTM 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- 172.0%
YoY- 166.87%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 66,054 60,049 74,524 65,083 51,809 50,217 53,530 3.56%
PBT -978 9,494 38,659 38,381 -73,885 -39,205 -34,817 -44.85%
Tax 7,882 2,143 -11,580 7,926 -1,458 32,384 40,666 -23.91%
NP 6,904 11,637 27,079 46,307 -75,343 -6,821 5,849 2.80%
-
NP to SH 6,720 11,612 27,079 46,307 -69,250 -34,725 -29,458 -
-
Tax Rate - -22.57% 29.95% -20.65% - - - -
Total Cost 59,150 48,412 47,445 18,776 127,152 57,038 47,681 3.65%
-
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 10.45% 19.38% 36.34% 71.15% -145.42% -13.58% 10.93% -
ROE 4.83% 26.61% 56.16% 0.00% 0.00% -970.27% -77.72% -
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 47.50 51.33 63.99 123.67 49.22 47.71 50.84 -1.12%
EPS 4.83 9.93 23.25 87.99 -65.79 -32.99 -27.98 -
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 2.86 2.60 3.23 2.82 2.25 2.18 2.32 3.54%
EPS 0.29 0.50 1.17 2.01 -3.00 -1.51 -1.28 -
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 1.01 0.82 1.27 0.33 1.18 2.05 4.13 -20.91%
P/EPS 9.93 4.23 3.48 0.47 -0.88 -2.97 -7.51 -
EY 10.07 23.63 28.70 214.61 -113.42 -33.66 -13.32 -
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 1.31 0.84 1.34 0.33 1.30 2.43 3.42 -14.77%
P/EPS 12.83 4.33 3.70 0.47 -0.97 -3.52 -6.22 -
EY 7.79 23.08 27.04 214.61 -102.79 -28.44 -16.08 -
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