[KRETAM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 218.82%
YoY- -98.69%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 14,843 12,346 19,428 19,038 17,748 15,614 22,124 -23.38%
PBT -3,376 -572 16,804 3,434 553 2,579 32,093 -
Tax -274 -601 3,302 -2,083 -1,690 -1,300 -6,507 -87.91%
NP -3,650 -1,173 20,106 1,351 -1,137 1,279 25,586 -
-
NP to SH -3,507 -1,173 20,106 1,351 -1,137 1,279 25,586 -
-
Tax Rate - - -19.65% 60.66% 305.61% 50.41% 20.28% -
Total Cost 18,493 13,519 -678 17,687 18,885 14,335 -3,462 -
-
Net Worth 55,761 58,650 59,892 48,216 46,769 47,991 28,998 54.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,761 58,650 59,892 48,216 46,769 47,991 28,998 54.69%
NOSH 116,900 117,300 117,435 116,465 117,216 117,339 72,859 37.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -24.59% -9.50% 103.49% 7.10% -6.41% 8.19% 115.65% -
ROE -6.29% -2.00% 33.57% 2.80% -2.43% 2.67% 88.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.70 10.53 16.54 16.35 15.14 13.31 30.37 -44.10%
EPS -3.00 -1.00 17.21 1.16 -0.97 1.09 48.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.477 0.50 0.51 0.414 0.399 0.409 0.398 12.84%
Adjusted Per Share Value based on latest NOSH - 116,465
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.64 0.54 0.84 0.83 0.77 0.68 0.96 -23.70%
EPS -0.15 -0.05 0.87 0.06 -0.05 0.06 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0255 0.026 0.0209 0.0203 0.0208 0.0126 54.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.66 0.86 0.81 1.00 1.04 0.82 -
P/RPS 4.41 6.27 5.20 4.96 6.60 7.82 2.70 38.73%
P/EPS -18.67 -66.00 5.02 69.83 -103.09 95.41 2.34 -
EY -5.36 -1.52 19.91 1.43 -0.97 1.05 42.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.32 1.69 1.96 2.51 2.54 2.06 -31.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 24/02/05 25/11/04 16/08/04 19/05/04 25/02/04 -
Price 0.45 0.42 0.75 0.86 0.83 1.01 1.28 -
P/RPS 3.54 3.99 4.53 5.26 5.48 7.59 4.22 -11.06%
P/EPS -15.00 -42.00 4.38 74.14 -85.57 92.66 3.64 -
EY -6.67 -2.38 22.83 1.35 -1.17 1.08 27.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.84 1.47 2.08 2.08 2.47 3.22 -56.02%

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