[KRETAM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 89.61%
YoY- -1238.7%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,081 46,957 27,271 13,030 59,061 40,934 26,926 87.08%
PBT 125,313 93,220 -11,918 -5,970 -70,965 -16,127 -9,955 -
Tax -8,932 -2,425 -792 -532 8,374 -1,977 -1,033 319.62%
NP 116,381 90,795 -12,710 -6,502 -62,591 -18,104 -10,988 -
-
NP to SH 116,381 90,795 -12,710 -6,502 -62,591 -18,104 -10,988 -
-
Tax Rate 7.13% 2.60% - - - - - -
Total Cost -47,300 -43,838 39,981 19,532 121,652 59,038 37,914 -
-
Net Worth 22,977 -39,153 -129,784 -3,843 -111,141 -71,889 -64,728 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 22,977 -39,153 -129,784 -3,843 -111,141 -71,889 -64,728 -
NOSH 57,731 52,625 52,629 1,635 105,248 105,255 105,249 -32.91%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 168.47% 193.36% -46.61% -49.90% -105.98% -44.23% -40.81% -
ROE 506.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 119.66 89.23 51.82 796.64 56.12 38.89 25.58 178.91%
EPS 221.14 172.53 -24.15 -12.35 -59.47 -17.20 -20.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.398 -0.744 -2.466 -2.35 -1.056 -0.683 -0.615 -
Adjusted Per Share Value based on latest NOSH - 1,635
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.00 2.04 1.18 0.57 2.56 1.77 1.17 87.01%
EPS 5.05 3.94 -0.55 -0.28 -2.71 -0.79 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -0.017 -0.0563 -0.0017 -0.0482 -0.0312 -0.0281 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.82 0.41 0.41 0.41 0.62 0.58 0.60 -
P/RPS 0.69 0.46 0.79 0.05 1.10 1.49 2.35 -55.72%
P/EPS 0.41 0.24 -1.70 -0.10 -1.04 -3.37 -5.75 -
EY 245.84 420.80 -58.90 -969.57 -95.92 -29.66 -17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 15/08/03 19/05/03 27/02/03 18/11/02 27/08/02 -
Price 1.28 0.41 0.41 0.41 0.81 0.64 0.50 -
P/RPS 1.07 0.46 0.79 0.05 1.44 1.65 1.95 -32.90%
P/EPS 0.63 0.24 -1.70 -0.10 -1.36 -3.72 -4.79 -
EY 157.49 420.80 -58.90 -969.57 -73.42 -26.88 -20.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 0.00 0.00 0.00 0.00 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