[KRETAM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -79.05%
YoY- -41.52%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 111,218 66,054 60,049 74,524 65,083 51,809 50,217 14.16%
PBT 33,545 -978 9,494 38,659 38,381 -73,885 -39,205 -
Tax 2,016 7,882 2,143 -11,580 7,926 -1,458 32,384 -37.03%
NP 35,561 6,904 11,637 27,079 46,307 -75,343 -6,821 -
-
NP to SH 35,312 6,720 11,612 27,079 46,307 -69,250 -34,725 -
-
Tax Rate -6.01% - -22.57% 29.95% -20.65% - - -
Total Cost 75,657 59,150 48,412 47,445 18,776 127,152 57,038 4.81%
-
Net Worth 205,685 139,057 43,638 48,216 -39,155 -71,896 3,578 96.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 205,685 139,057 43,638 48,216 -39,155 -71,896 3,578 96.39%
NOSH 152,359 139,057 116,993 116,465 52,627 105,266 105,262 6.35%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 31.97% 10.45% 19.38% 36.34% 71.15% -145.42% -13.58% -
ROE 17.17% 4.83% 26.61% 56.16% 0.00% 0.00% -970.27% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 73.00 47.50 51.33 63.99 123.67 49.22 47.71 7.34%
EPS 23.18 4.83 9.93 23.25 87.99 -65.79 -32.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.00 0.373 0.414 -0.744 -0.683 0.034 84.65%
Adjusted Per Share Value based on latest NOSH - 116,465
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.83 2.87 2.61 3.23 2.82 2.25 2.18 14.17%
EPS 1.53 0.29 0.50 1.18 2.01 -3.01 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0603 0.0189 0.0209 -0.017 -0.0312 0.0016 95.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.15 0.48 0.42 0.81 0.41 0.58 0.98 -
P/RPS 1.58 1.01 0.82 1.27 0.33 1.18 2.05 -4.24%
P/EPS 4.96 9.93 4.23 3.48 0.47 -0.88 -2.97 -
EY 20.15 10.07 23.63 28.70 214.61 -113.42 -33.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.48 1.13 1.96 0.00 0.00 28.82 -44.40%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 24/11/06 16/11/05 25/11/04 11/11/03 18/11/02 27/11/01 -
Price 1.54 0.62 0.43 0.86 0.41 0.64 1.16 -
P/RPS 2.11 1.31 0.84 1.34 0.33 1.30 2.43 -2.32%
P/EPS 6.64 12.83 4.33 3.70 0.47 -0.97 -3.52 -
EY 15.05 7.79 23.08 27.04 214.61 -102.79 -28.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.62 1.15 2.08 0.00 0.00 34.12 -43.23%

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