[KRETAM] YoY Annualized 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- -121.72%
YoY- -191.71%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 149,656 101,460 61,284 49,384 62,456 52,120 52,724 18.97%
PBT 66,772 25,184 3,428 -2,288 10,316 -23,880 0 -
Tax -16,964 16,276 1,304 -2,404 -5,200 -2,128 -22,088 -4.29%
NP 49,808 41,460 4,732 -4,692 5,116 -26,008 -22,088 -
-
NP to SH 49,360 41,316 4,668 -4,692 5,116 -26,008 2,284 66.81%
-
Tax Rate 25.41% -64.63% -38.04% - 50.41% - - -
Total Cost 99,848 60,000 56,552 54,076 57,340 78,128 74,812 4.92%
-
Net Worth 237,029 182,428 114,727 58,650 47,991 -3,843 -59,216 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 237,029 182,428 114,727 58,650 47,991 -3,843 -59,216 -
NOSH 180,938 151,897 114,727 117,300 117,339 1,635 105,180 9.45%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 33.28% 40.86% 7.72% -9.50% 8.19% -49.90% -41.89% -
ROE 20.82% 22.65% 4.07% -8.00% 10.66% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 82.71 66.80 53.42 42.10 53.23 3,186.55 50.13 8.69%
EPS 27.28 27.20 4.00 -4.00 -4.36 -49.40 -41.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.201 1.00 0.50 0.409 -2.35 -0.563 -
Adjusted Per Share Value based on latest NOSH - 117,300
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.49 4.40 2.66 2.14 2.71 2.26 2.29 18.94%
EPS 2.14 1.79 0.20 -0.20 0.22 -1.13 0.10 66.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0792 0.0498 0.0255 0.0208 -0.0017 -0.0257 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.33 0.80 0.36 0.66 1.04 0.41 0.53 -
P/RPS 1.61 1.20 0.67 1.57 1.95 0.01 1.06 7.20%
P/EPS 4.88 2.94 8.85 -16.50 23.85 -0.03 24.41 -23.51%
EY 20.51 34.00 11.30 -6.06 4.19 -3,878.28 4.10 30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.67 0.36 1.32 2.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 18/05/07 25/05/06 20/05/05 19/05/04 19/05/03 16/05/02 -
Price 1.44 0.80 0.38 0.42 1.01 0.41 0.58 -
P/RPS 1.74 1.20 0.71 1.00 1.90 0.01 1.16 6.98%
P/EPS 5.28 2.94 9.34 -10.50 23.17 -0.03 26.71 -23.65%
EY 18.94 34.00 10.71 -9.52 4.32 -3,878.28 3.74 31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.67 0.38 0.84 2.47 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