[KRETAM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 151.32%
YoY- 305.99%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,375 56,965 71,828 69,080 59,061 49,002 47,455 8.01%
PBT 2,235 -7,497 23,370 125,312 -66,024 -81,396 -29,976 -
Tax 1,749 2,249 -1,771 -8,932 3,433 17,336 35,825 -39.53%
NP 3,984 -5,248 21,599 116,380 -62,591 -64,060 5,849 -6.19%
-
NP to SH 3,885 -5,425 21,599 116,380 -56,498 -75,881 -24,562 -
-
Tax Rate -78.26% - 7.58% 7.13% - - - -
Total Cost 71,391 62,213 50,229 -47,300 121,652 113,062 41,606 9.41%
-
Net Worth 145,749 134,346 59,892 28,998 -136,186 -53,674 22,205 36.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,749 134,346 59,892 28,998 -136,186 -53,674 22,205 36.81%
NOSH 145,749 116,823 117,435 72,859 105,244 105,244 105,238 5.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.29% -9.21% 30.07% 168.47% -105.98% -130.73% 12.33% -
ROE 2.67% -4.04% 36.06% 401.34% 0.00% 0.00% -110.61% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.72 48.76 61.16 94.81 56.12 46.56 45.09 2.31%
EPS 2.67 -4.64 18.39 159.73 -53.68 -72.10 -23.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.15 0.51 0.398 -1.294 -0.51 0.211 29.58%
Adjusted Per Share Value based on latest NOSH - 72,859
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.24 2.45 3.09 2.97 2.54 2.11 2.04 8.01%
EPS 0.17 -0.23 0.93 5.00 -2.43 -3.26 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0577 0.0257 0.0125 -0.0585 -0.0231 0.0095 36.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.64 0.39 0.86 0.82 0.62 1.04 1.08 -
P/RPS 1.24 0.80 1.41 0.86 1.10 2.23 2.40 -10.41%
P/EPS 24.01 -8.40 4.68 0.51 -1.15 -1.44 -4.63 -
EY 4.16 -11.91 21.39 194.80 -86.58 -69.33 -21.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.34 1.69 2.06 0.00 0.00 5.12 -29.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 24/02/05 25/02/04 27/02/03 27/02/02 15/02/01 -
Price 0.85 0.39 0.75 1.28 0.81 1.00 1.26 -
P/RPS 1.64 0.80 1.23 1.35 1.44 2.15 2.79 -8.47%
P/EPS 31.89 -8.40 4.08 0.80 -1.51 -1.39 -5.40 -
EY 3.14 -11.91 24.52 124.79 -66.27 -72.10 -18.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.34 1.47 3.22 0.00 0.00 5.97 -27.72%

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