[KRETAM] YoY Annual (Unaudited) 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
YoY- 285.94%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 74,689 56,965 52,400 69,081 59,061 49,002 47,455 7.84%
PBT 2,087 -7,493 22,942 125,313 -70,965 -81,396 -29,976 -
Tax 2,495 2,111 -1,341 -8,932 8,374 5,515 29,976 -33.91%
NP 4,582 -5,382 21,601 116,381 -62,591 -75,881 0 -
-
NP to SH 4,526 -5,421 21,601 116,381 -62,591 -75,881 -24,562 -
-
Tax Rate -119.55% - 5.85% 7.13% - - - -
Total Cost 70,107 62,347 30,799 -47,300 121,652 124,883 47,455 6.71%
-
Net Worth 149,137 134,516 59,640 22,977 -111,141 -53,677 22,211 37.33%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 149,137 134,516 59,640 22,977 -111,141 -53,677 22,211 37.33%
NOSH 129,684 116,971 116,941 57,731 105,248 105,250 105,268 3.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.13% -9.45% 41.22% 168.47% -105.98% -154.85% 0.00% -
ROE 3.03% -4.03% 36.22% 506.51% 0.00% 0.00% -110.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.59 48.70 44.81 119.66 56.12 46.56 45.08 4.16%
EPS 3.49 -4.64 18.49 221.14 -59.47 -72.09 -23.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 0.51 0.398 -1.056 -0.51 0.211 32.64%
Adjusted Per Share Value based on latest NOSH - 72,859
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.24 2.47 2.27 3.00 2.56 2.12 2.06 7.83%
EPS 0.20 -0.24 0.94 5.05 -2.71 -3.29 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0583 0.0259 0.01 -0.0482 -0.0233 0.0096 37.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.64 0.39 0.86 0.82 0.62 1.04 1.08 -
P/RPS 1.11 0.80 1.92 0.69 1.10 2.23 2.40 -12.05%
P/EPS 18.34 -8.42 4.66 0.41 -1.04 -1.44 -4.63 -
EY 5.45 -11.88 21.48 245.84 -95.92 -69.32 -21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 1.69 2.06 0.00 0.00 5.12 -30.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 21/02/06 24/02/05 25/02/04 27/02/03 27/02/02 15/02/01 -
Price 0.85 0.39 0.75 1.28 0.81 1.00 1.26 -
P/RPS 1.48 0.80 1.67 1.07 1.44 2.15 2.80 -10.07%
P/EPS 24.36 -8.42 4.06 0.63 -1.36 -1.39 -5.40 -
EY 4.11 -11.88 24.63 157.49 -73.42 -72.10 -18.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.34 1.47 3.22 0.00 0.00 5.97 -29.37%

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