[KRETAM] QoQ Quarter 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- -75.28%
YoY- 157.51%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 19,038 17,748 15,614 22,124 19,685 14,241 13,030 28.67%
PBT 3,434 553 2,579 32,093 105,137 -5,948 -5,970 -
Tax -2,083 -1,690 -1,300 -6,507 -1,634 -259 -532 147.80%
NP 1,351 -1,137 1,279 25,586 103,503 -6,207 -6,502 -
-
NP to SH 1,351 -1,137 1,279 25,586 103,503 -6,207 -6,502 -
-
Tax Rate 60.66% 305.61% 50.41% 20.28% 1.55% - - -
Total Cost 17,687 18,885 14,335 -3,462 -83,818 20,448 19,532 -6.38%
-
Net Worth 48,216 46,769 47,991 28,998 -39,155 -129,825 -3,843 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,216 46,769 47,991 28,998 -39,155 -129,825 -3,843 -
NOSH 116,465 117,216 117,339 72,859 52,627 52,646 1,635 1605.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.10% -6.41% 8.19% 115.65% 525.80% -43.59% -49.90% -
ROE 2.80% -2.43% 2.67% 88.23% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.35 15.14 13.31 30.37 37.40 27.05 796.64 -92.45%
EPS 1.16 -0.97 1.09 48.62 196.67 -11.79 -12.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.399 0.409 0.398 -0.744 -2.466 -2.35 -
Adjusted Per Share Value based on latest NOSH - 72,859
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.83 0.77 0.68 0.96 0.85 0.62 0.57 28.38%
EPS 0.06 -0.05 0.06 1.11 4.49 -0.27 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0203 0.0208 0.0126 -0.017 -0.0563 -0.0017 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 1.00 1.04 0.82 0.41 0.41 0.41 -
P/RPS 4.96 6.60 7.82 2.70 1.10 1.52 0.05 2025.05%
P/EPS 69.83 -103.09 95.41 2.34 0.21 -3.48 -0.10 -
EY 1.43 -0.97 1.05 42.83 479.68 -28.76 -969.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.51 2.54 2.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 16/08/04 19/05/04 25/02/04 11/11/03 15/08/03 19/05/03 -
Price 0.86 0.83 1.01 1.28 0.41 0.41 0.41 -
P/RPS 5.26 5.48 7.59 4.22 1.10 1.52 0.05 2109.66%
P/EPS 74.14 -85.57 92.66 3.64 0.21 -3.48 -0.10 -
EY 1.35 -1.17 1.08 27.44 479.68 -28.76 -969.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.08 2.47 3.22 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