[KRETAM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -95.6%
YoY- 119.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 52,400 69,866 66,724 62,456 69,081 62,609 54,542 -2.62%
PBT 22,942 8,756 6,264 10,316 125,313 124,293 -23,836 -
Tax -1,341 -6,762 -5,978 -5,200 -8,932 -3,233 -1,584 -10.46%
NP 21,601 1,993 286 5,116 116,381 121,060 -25,420 -
-
NP to SH 21,601 1,993 286 5,116 116,381 121,060 -25,420 -
-
Tax Rate 5.85% 77.23% 95.43% 50.41% 7.13% 2.60% - -
Total Cost 30,799 67,873 66,438 57,340 -47,300 -58,450 79,962 -46.90%
-
Net Worth 59,640 48,353 47,547 47,991 22,977 -39,153 -129,784 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 59,640 48,353 47,547 47,991 22,977 -39,153 -129,784 -
NOSH 116,941 116,796 119,166 117,339 57,731 52,625 52,629 69.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 41.22% 2.85% 0.43% 8.19% 168.47% 193.36% -46.61% -
ROE 36.22% 4.12% 0.60% 10.66% 506.51% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.81 59.82 55.99 53.23 119.66 118.97 103.63 -42.67%
EPS 18.49 1.71 0.24 -4.36 221.14 230.04 -48.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.414 0.399 0.409 0.398 -0.744 -2.466 -
Adjusted Per Share Value based on latest NOSH - 117,339
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.27 3.03 2.90 2.71 3.00 2.72 2.37 -2.82%
EPS 0.94 0.09 0.01 0.22 5.05 5.25 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.021 0.0206 0.0208 0.01 -0.017 -0.0563 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.86 0.81 1.00 1.04 0.82 0.41 0.41 -
P/RPS 1.92 1.35 1.79 1.95 0.69 0.34 0.40 183.20%
P/EPS 4.66 47.46 416.67 23.85 0.41 0.18 -0.85 -
EY 21.48 2.11 0.24 4.19 245.84 561.07 -117.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.96 2.51 2.54 2.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 16/08/04 19/05/04 25/02/04 11/11/03 15/08/03 -
Price 0.75 0.86 0.83 1.01 1.28 0.41 0.41 -
P/RPS 1.67 1.44 1.48 1.90 1.07 0.34 0.40 158.16%
P/EPS 4.06 50.39 345.83 23.17 0.63 0.18 -0.85 -
EY 24.63 1.98 0.29 4.32 157.49 561.07 -117.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.08 2.08 2.47 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