[KRETAM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 576.24%
YoY- 601.52%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 66,280 54,161 69,866 62,609 54,578 50,836 47,153 5.83%
PBT -1,049 -9,741 8,756 124,293 -21,502 -24,929 -12,624 -33.92%
Tax 5,966 -1,729 -6,762 -3,233 -2,636 73 12,624 -11.73%
NP 4,917 -11,470 1,993 121,060 -24,138 -24,856 0 -
-
NP to SH 4,874 -11,320 1,993 121,060 -24,138 -24,856 -11,304 -
-
Tax Rate - - 77.23% 2.60% - - - -
Total Cost 61,362 65,631 67,873 -58,450 78,717 75,692 47,153 4.48%
-
Net Worth 123,156 43,559 48,353 -39,153 -71,889 3,578 37,866 21.71%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 123,156 43,559 48,353 -39,153 -71,889 3,578 37,866 21.71%
NOSH 123,156 116,781 116,796 52,625 105,255 105,262 105,186 2.66%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.42% -21.18% 2.85% 193.36% -44.23% -48.89% 0.00% -
ROE 3.96% -25.99% 4.12% 0.00% 0.00% -694.51% -29.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.82 46.38 59.82 118.97 51.85 48.29 44.83 3.09%
EPS 3.91 -9.69 1.71 230.04 -22.93 -23.61 -10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.373 0.414 -0.744 -0.683 0.034 0.36 18.55%
Adjusted Per Share Value based on latest NOSH - 52,627
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.88 2.35 3.03 2.72 2.37 2.21 2.05 5.82%
EPS 0.21 -0.49 0.09 5.25 -1.05 -1.08 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0189 0.021 -0.017 -0.0312 0.0016 0.0164 21.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.42 0.81 0.41 0.58 0.98 2.10 -
P/RPS 0.89 0.91 1.35 0.34 1.12 2.03 4.68 -24.15%
P/EPS 12.13 -4.33 47.46 0.18 -2.53 -4.15 -19.54 -
EY 8.25 -23.08 2.11 561.07 -39.54 -24.10 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.13 1.96 0.00 0.00 28.82 5.83 -34.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 16/11/05 25/11/04 11/11/03 18/11/02 27/11/01 07/11/00 -
Price 0.62 0.43 0.86 0.41 0.64 1.16 1.74 -
P/RPS 1.15 0.93 1.44 0.34 1.23 2.40 3.88 -18.33%
P/EPS 15.66 -4.44 50.39 0.18 -2.79 -4.91 -16.19 -
EY 6.38 -22.54 1.98 561.07 -35.83 -20.36 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.15 2.08 0.00 0.00 34.12 4.83 -28.96%

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