[KRETAM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -105.83%
YoY- -191.71%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,344 13,432 14,843 12,346 19,428 19,038 17,748 -5.33%
PBT -187 -3,362 -3,376 -572 16,804 3,434 553 -
Tax 3,408 -284 -274 -601 3,302 -2,083 -1,690 -
NP 3,221 -3,646 -3,650 -1,173 20,106 1,351 -1,137 -
-
NP to SH 3,069 -3,814 -3,507 -1,173 20,106 1,351 -1,137 -
-
Tax Rate - - - - -19.65% 60.66% 305.61% -
Total Cost 13,123 17,078 18,493 13,519 -678 17,687 18,885 -21.49%
-
Net Worth 134,346 43,638 55,761 58,650 59,892 48,216 46,769 101.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 134,346 43,638 55,761 58,650 59,892 48,216 46,769 101.68%
NOSH 116,823 116,993 116,900 117,300 117,435 116,465 117,216 -0.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.71% -27.14% -24.59% -9.50% 103.49% 7.10% -6.41% -
ROE 2.28% -8.74% -6.29% -2.00% 33.57% 2.80% -2.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.99 11.48 12.70 10.53 16.54 16.35 15.14 -5.11%
EPS 2.62 -3.26 -3.00 -1.00 17.21 1.16 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.373 0.477 0.50 0.51 0.414 0.399 102.13%
Adjusted Per Share Value based on latest NOSH - 117,300
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.71 0.58 0.64 0.54 0.84 0.83 0.77 -5.25%
EPS 0.13 -0.17 -0.15 -0.05 0.87 0.06 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0189 0.0242 0.0255 0.026 0.0209 0.0203 101.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.39 0.42 0.56 0.66 0.86 0.81 1.00 -
P/RPS 2.79 3.66 4.41 6.27 5.20 4.96 6.60 -43.58%
P/EPS 14.85 -12.88 -18.67 -66.00 5.02 69.83 -103.09 -
EY 6.74 -7.76 -5.36 -1.52 19.91 1.43 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.13 1.17 1.32 1.69 1.96 2.51 -73.52%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 16/11/05 29/08/05 20/05/05 24/02/05 25/11/04 16/08/04 -
Price 0.39 0.43 0.45 0.42 0.75 0.86 0.83 -
P/RPS 2.79 3.75 3.54 3.99 4.53 5.26 5.48 -36.16%
P/EPS 14.85 -13.19 -15.00 -42.00 4.38 74.14 -85.57 -
EY 6.74 -7.58 -6.67 -2.38 22.83 1.35 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.15 0.94 0.84 1.47 2.08 2.08 -70.00%

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