Highlights

[KRETAM] YoY Quarter Result on 2006-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 17-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     -207.88%    YoY -     64.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 32,982 45,546 29,930 14,717 14,843 17,748 14,241 15.01%
  YoY % -27.59% 52.18% 103.37% -0.85% -16.37% 24.63% -
  Horiz. % 231.60% 319.82% 210.17% 103.34% 104.23% 124.63% 100.00%
PBT 13,714 17,647 10,611 -1,790 -3,376 553 -5,948 -
  YoY % -22.29% 66.31% 692.79% 46.98% -710.49% 109.30% -
  Horiz. % -230.56% -296.69% -178.40% 30.09% 56.76% -9.30% 100.00%
Tax -3,372 -5,371 2,519 505 -274 -1,690 -259 53.32%
  YoY % 37.22% -313.22% 398.81% 284.31% 83.79% -552.51% -
  Horiz. % 1,301.93% 2,073.75% -972.59% -194.98% 105.79% 652.51% 100.00%
NP 10,342 12,276 13,130 -1,285 -3,650 -1,137 -6,207 -
  YoY % -15.75% -6.50% 1,121.79% 64.79% -221.02% 81.68% -
  Horiz. % -166.62% -197.78% -211.54% 20.70% 58.80% 18.32% 100.00%
NP to SH 10,276 12,186 13,063 -1,259 -3,507 -1,137 -6,207 -
  YoY % -15.67% -6.71% 1,137.57% 64.10% -208.44% 81.68% -
  Horiz. % -165.56% -196.33% -210.46% 20.28% 56.50% 18.32% 100.00%
Tax Rate 24.59 % 30.44 % -23.74 % - % - % 305.61 % - % -
  YoY % -19.22% 228.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.05% 9.96% -7.77% 0.00% 0.00% 100.00% -
Total Cost 22,640 33,270 16,800 16,002 18,493 18,885 20,448 1.71%
  YoY % -31.95% 98.04% 4.99% -13.47% -2.08% -7.64% -
  Horiz. % 110.72% 162.71% 82.16% 78.26% 90.44% 92.36% 100.00%
Net Worth 268,069 248,065 194,274 135,800 55,761 46,769 -129,825 -
  YoY % 8.06% 27.69% 43.06% 143.54% 19.23% 136.02% -
  Horiz. % -206.48% -191.08% -149.64% -104.60% -42.95% -36.02% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 268,069 248,065 194,274 135,800 55,761 46,769 -129,825 -
  YoY % 8.06% 27.69% 43.06% 143.54% 19.23% 136.02% -
  Horiz. % -206.48% -191.08% -149.64% -104.60% -42.95% -36.02% 100.00%
NOSH 186,159 181,069 151,895 114,117 116,900 117,216 52,646 23.41%
  YoY % 2.81% 19.21% 33.10% -2.38% -0.27% 122.65% -
  Horiz. % 353.60% 343.94% 288.52% 216.76% 222.05% 222.65% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 31.36 % 26.95 % 43.87 % -8.73 % -24.59 % -6.41 % -43.59 % -
  YoY % 16.36% -38.57% 602.52% 64.50% -283.62% 85.29% -
  Horiz. % -71.94% -61.83% -100.64% 20.03% 56.41% 14.71% 100.00%
ROE 3.83 % 4.91 % 6.72 % -0.93 % -6.29 % -2.43 % 0.00 % -
  YoY % -22.00% -26.93% 822.58% 85.21% -158.85% 0.00% -
  Horiz. % -157.61% -202.06% -276.54% 38.27% 258.85% 100.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.72 25.15 19.70 12.90 12.70 15.14 27.05 -6.80%
  YoY % -29.54% 27.66% 52.71% 1.57% -16.12% -44.03% -
  Horiz. % 65.51% 92.98% 72.83% 47.69% 46.95% 55.97% 100.00%
EPS 5.52 6.73 8.60 -1.08 -3.00 -0.97 -11.79 -
  YoY % -17.98% -21.74% 896.30% 64.00% -209.28% 91.77% -
  Horiz. % -46.82% -57.08% -72.94% 9.16% 25.45% 8.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 1.3700 1.2790 1.1900 0.4770 0.3990 -2.4660 -
  YoY % 5.11% 7.11% 7.48% 149.48% 19.55% 116.18% -
  Horiz. % -58.39% -55.56% -51.87% -48.26% -19.34% -16.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.42 1.96 1.29 0.63 0.64 0.76 0.61 15.11%
  YoY % -27.55% 51.94% 104.76% -1.56% -15.79% 24.59% -
  Horiz. % 232.79% 321.31% 211.48% 103.28% 104.92% 124.59% 100.00%
EPS 0.44 0.52 0.56 -0.05 -0.15 -0.05 -0.27 -
  YoY % -15.38% -7.14% 1,220.00% 66.67% -200.00% 81.48% -
  Horiz. % -162.96% -192.59% -207.41% 18.52% 55.56% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1152 0.1066 0.0835 0.0583 0.0240 0.0201 -0.0558 -
  YoY % 8.07% 27.66% 43.22% 142.92% 19.40% 136.02% -
  Horiz. % -206.45% -191.04% -149.64% -104.48% -43.01% -36.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.0900 1.2500 1.0300 0.4000 0.5600 1.0000 0.4100 -
P/RPS 6.15 4.97 5.23 3.10 4.41 6.60 1.52 26.21%
  YoY % 23.74% -4.97% 68.71% -29.71% -33.18% 334.21% -
  Horiz. % 404.61% 326.97% 344.08% 203.95% 290.13% 434.21% 100.00%
P/EPS 19.75 18.57 11.98 -36.26 -18.67 -103.09 -3.48 -
  YoY % 6.35% 55.01% 133.04% -94.22% 81.89% -2,862.36% -
  Horiz. % -567.53% -533.62% -344.25% 1,041.95% 536.49% 2,962.36% 100.00%
EY 5.06 5.38 8.35 -2.76 -5.36 -0.97 -28.76 -
  YoY % -5.95% -35.57% 402.54% 48.51% -452.58% 96.63% -
  Horiz. % -17.59% -18.71% -29.03% 9.60% 18.64% 3.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 0.91 0.81 0.34 1.17 2.51 0.00 -
  YoY % -16.48% 12.35% 138.24% -70.94% -53.39% 0.00% -
  Horiz. % 30.28% 36.25% 32.27% 13.55% 46.61% 100.00% -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 18/08/08 13/08/07 17/08/06 29/08/05 16/08/04 15/08/03 -
Price 1.1400 1.1000 1.0100 0.5700 0.4500 0.8300 0.4100 -
P/RPS 6.43 4.37 5.13 4.42 3.54 5.48 1.52 27.15%
  YoY % 47.14% -14.81% 16.06% 24.86% -35.40% 260.53% -
  Horiz. % 423.03% 287.50% 337.50% 290.79% 232.89% 360.53% 100.00%
P/EPS 20.65 16.34 11.74 -51.67 -15.00 -85.57 -3.48 -
  YoY % 26.38% 39.18% 122.72% -244.47% 82.47% -2,358.91% -
  Horiz. % -593.39% -469.54% -337.36% 1,484.77% 431.03% 2,458.91% 100.00%
EY 4.84 6.12 8.51 -1.94 -6.67 -1.17 -28.76 -
  YoY % -20.92% -28.08% 538.66% 70.91% -470.09% 95.93% -
  Horiz. % -16.83% -21.28% -29.59% 6.75% 23.19% 4.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.80 0.79 0.48 0.94 2.08 0.00 -
  YoY % -1.25% 1.27% 64.58% -48.94% -54.81% 0.00% -
  Horiz. % 37.98% 38.46% 37.98% 23.08% 45.19% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers