[KRETAM] QoQ Annualized 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- 983.66%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,161 54,378 49,384 52,400 69,866 66,724 62,456 -9.05%
PBT -9,741 -7,892 -2,288 22,942 8,756 6,264 10,316 -
Tax -1,729 -2,024 -2,404 -1,341 -6,762 -5,978 -5,200 -51.97%
NP -11,470 -9,916 -4,692 21,601 1,993 286 5,116 -
-
NP to SH -11,320 -9,354 -4,692 21,601 1,993 286 5,116 -
-
Tax Rate - - - 5.85% 77.23% 95.43% 50.41% -
Total Cost 65,631 64,294 54,076 30,799 67,873 66,438 57,340 9.41%
-
Net Worth 43,559 55,773 58,650 59,640 48,353 47,547 47,991 -6.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 43,559 55,773 58,650 59,640 48,353 47,547 47,991 -6.25%
NOSH 116,781 116,925 117,300 116,941 116,796 119,166 117,339 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -21.18% -18.24% -9.50% 41.22% 2.85% 0.43% 8.19% -
ROE -25.99% -16.77% -8.00% 36.22% 4.12% 0.60% 10.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.38 46.51 42.10 44.81 59.82 55.99 53.23 -8.76%
EPS -9.69 -8.00 -4.00 18.49 1.71 0.24 -4.36 70.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.477 0.50 0.51 0.414 0.399 0.409 -5.95%
Adjusted Per Share Value based on latest NOSH - 117,435
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.35 2.36 2.14 2.27 3.03 2.90 2.71 -9.05%
EPS -0.49 -0.41 -0.20 0.94 0.09 0.01 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0242 0.0255 0.0259 0.021 0.0206 0.0208 -6.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.42 0.56 0.66 0.86 0.81 1.00 1.04 -
P/RPS 0.91 1.20 1.57 1.92 1.35 1.79 1.95 -39.80%
P/EPS -4.33 -7.00 -16.50 4.66 47.46 416.67 23.85 -
EY -23.08 -14.29 -6.06 21.48 2.11 0.24 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.32 1.69 1.96 2.51 2.54 -41.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 29/08/05 20/05/05 24/02/05 25/11/04 16/08/04 19/05/04 -
Price 0.43 0.45 0.42 0.75 0.86 0.83 1.01 -
P/RPS 0.93 0.97 1.00 1.67 1.44 1.48 1.90 -37.86%
P/EPS -4.44 -5.63 -10.50 4.06 50.39 345.83 23.17 -
EY -22.54 -17.78 -9.52 24.63 1.98 0.29 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.84 1.47 2.08 2.08 2.47 -39.90%

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