[KRETAM] QoQ 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- -95.0%
YoY- 119.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
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 19,428 19,038 17,748 15,614 22,124 19,685 14,241 22.88%
PBT 16,804 3,434 553 2,579 32,093 105,137 -5,948 -
Tax 3,302 -2,083 -1,690 -1,300 -6,507 -1,634 -259 -
NP 20,106 1,351 -1,137 1,279 25,586 103,503 -6,207 -
-
NP to SH 20,106 1,351 -1,137 1,279 25,586 103,503 -6,207 -
-
Tax Rate -19.65% 60.66% 305.61% 50.41% 20.28% 1.55% - -
Total Cost -678 17,687 18,885 14,335 -3,462 -83,818 20,448 -
-
Net Worth 59,892 48,216 46,769 47,991 28,998 -39,155 -129,825 -
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 59,892 48,216 46,769 47,991 28,998 -39,155 -129,825 -
NOSH 117,435 116,465 117,216 117,339 72,859 52,627 52,646 70.30%
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 103.49% 7.10% -6.41% 8.19% 115.65% 525.80% -43.59% -
ROE 33.57% 2.80% -2.43% 2.67% 88.23% 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 16.54 16.35 15.14 13.31 30.37 37.40 27.05 -27.85%
EPS 17.21 1.16 -0.97 1.09 48.62 196.67 -11.79 -
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 0.84 0.83 0.77 0.68 0.96 0.85 0.62 22.32%
EPS 0.87 0.06 -0.05 0.06 1.11 4.49 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0209 0.0203 0.0208 0.0126 -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 5.20 4.96 6.60 7.82 2.70 1.10 1.52 126.19%
P/EPS 5.02 69.83 -103.09 95.41 2.34 0.21 -3.48 -
EY 19.91 1.43 -0.97 1.05 42.83 479.68 -28.76 -
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 4.53 5.26 5.48 7.59 4.22 1.10 1.52 106.41%
P/EPS 4.38 74.14 -85.57 92.66 3.64 0.21 -3.48 -
EY 22.83 1.35 -1.17 1.08 27.44 479.68 -28.76 -
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