[KRETAM] YoY Quarter 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
QoQ- -75.28%
YoY- 157.51%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,979 16,344 19,428 22,124 18,127 10,875 12,090 12.84%
PBT 2,585 -187 16,804 32,093 -54,838 -62,699 -20,508 -
Tax -1,980 3,408 3,302 -6,507 10,351 5,460 20,508 -
NP 605 3,221 20,106 25,586 -44,487 -57,239 0 -
-
NP to SH 583 3,069 20,106 25,586 -44,487 -57,239 -16,083 -
-
Tax Rate 76.60% - -19.65% 20.28% - - - -
Total Cost 24,374 13,123 -678 -3,462 62,614 68,114 12,090 12.38%
-
Net Worth 167,612 134,346 59,892 28,998 -111,138 -53,674 22,205 40.03%
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 167,612 134,346 59,892 28,998 -111,138 -53,674 22,205 40.03%
NOSH 145,749 116,823 117,435 72,859 105,244 105,244 105,238 5.57%
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 2.42% 19.71% 103.49% 115.65% -245.42% -526.34% 0.00% -
ROE 0.35% 2.28% 33.57% 88.23% 0.00% 0.00% -72.43% -
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 17.14 13.99 16.54 30.37 17.22 10.33 11.49 6.88%
EPS 0.40 2.62 17.21 48.62 -42.27 -54.38 -15.28 -
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 1.08 0.71 0.84 0.96 0.79 0.47 0.52 12.94%
EPS 0.03 0.13 0.87 1.11 -1.93 -2.48 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0583 0.026 0.0126 -0.0482 -0.0233 0.0096 40.11%
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 3.73 2.79 5.20 2.70 3.60 10.06 9.40 -14.27%
P/EPS 160.00 14.85 5.02 2.34 -1.47 -1.91 -7.07 -
EY 0.63 6.74 19.91 42.83 -68.18 -52.30 -14.15 -
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 4.96 2.79 4.53 4.22 4.70 9.68 10.97 -12.38%
P/EPS 212.50 14.85 4.38 3.64 -1.92 -1.84 -8.24 -
EY 0.47 6.74 22.83 27.44 -52.19 -54.39 -12.13 -
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