[KRETAM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -95.48%
YoY- -15.67%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 30,038 27,189 33,362 27,271 26,926 27,057 27,076 1.74%
PBT -931 -3,946 3,132 -11,918 -9,955 -11,736 2,637 -
Tax 832 -1,012 -2,989 -792 -1,033 11,736 66 52.52%
NP -99 -4,958 143 -12,710 -10,988 0 2,703 -
-
NP to SH -89 -4,677 143 -12,710 -10,988 -11,821 2,703 -
-
Tax Rate - - 95.43% - - - -2.50% -
Total Cost 30,137 32,147 33,219 39,981 37,914 27,057 24,373 3.59%
-
Net Worth 150,237 55,773 47,547 -129,784 -64,728 10,421 49,645 20.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 150,237 55,773 47,547 -129,784 -64,728 10,421 49,645 20.25%
NOSH 126,250 116,925 119,166 52,629 105,249 105,262 105,136 3.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.33% -18.24% 0.43% -46.61% -40.81% 0.00% 9.98% -
ROE -0.06% -8.39% 0.30% 0.00% 0.00% -113.43% 5.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.79 23.25 28.00 51.82 25.58 25.70 25.75 -1.31%
EPS -0.08 -4.00 0.12 -24.15 -20.88 -11.23 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.477 0.399 -2.466 -0.615 0.099 0.4722 16.64%
Adjusted Per Share Value based on latest NOSH - 52,646
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.30 1.18 1.45 1.18 1.17 1.17 1.17 1.77%
EPS 0.00 -0.20 0.01 -0.55 -0.48 -0.51 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 0.0242 0.0206 -0.0563 -0.0281 0.0045 0.0215 20.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.56 1.00 0.41 0.60 1.06 3.20 -
P/RPS 1.68 2.41 3.57 0.79 2.35 4.12 12.43 -28.35%
P/EPS -567.42 -14.00 833.33 -1.70 -5.75 -9.44 124.47 -
EY -0.18 -7.14 0.12 -58.90 -17.40 -10.59 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.17 2.51 0.00 0.00 10.71 6.78 -39.26%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 29/08/05 16/08/04 15/08/03 27/08/02 17/08/01 09/10/00 -
Price 0.57 0.45 0.83 0.41 0.50 1.60 1.85 -
P/RPS 2.40 1.94 2.96 0.79 1.95 6.22 7.18 -16.68%
P/EPS -808.57 -11.25 691.67 -1.70 -4.79 -14.25 71.96 -
EY -0.12 -8.89 0.14 -58.90 -20.88 -7.02 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.94 2.08 0.00 0.00 16.16 3.92 -29.52%

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