Highlights

[KRETAM] YoY Quarter Result on 2006-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -84.42%    YoY -     -81.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 37,807 21,500 45,762 24,979 16,344 19,428 22,124 9.33%
  YoY % 75.85% -53.02% 83.20% 52.83% -15.87% -12.19% -
  Horiz. % 170.89% 97.18% 206.84% 112.90% 73.87% 87.81% 100.00%
PBT 11,978 -7,234 26,820 2,585 -187 16,804 32,093 -15.14%
  YoY % 265.58% -126.97% 937.52% 1,482.35% -101.11% -47.64% -
  Horiz. % 37.32% -22.54% 83.57% 8.05% -0.58% 52.36% 100.00%
Tax -3,401 443 -3,631 -1,980 3,408 3,302 -6,507 -10.24%
  YoY % -867.72% 112.20% -83.38% -158.10% 3.21% 150.75% -
  Horiz. % 52.27% -6.81% 55.80% 30.43% -52.37% -50.75% 100.00%
NP 8,577 -6,791 23,189 605 3,221 20,106 25,586 -16.64%
  YoY % 226.30% -129.29% 3,732.89% -81.22% -83.98% -21.42% -
  Horiz. % 33.52% -26.54% 90.63% 2.36% 12.59% 78.58% 100.00%
NP to SH 8,481 -6,813 11,686 583 3,069 20,106 25,586 -16.80%
  YoY % 224.48% -158.30% 1,904.46% -81.00% -84.74% -21.42% -
  Horiz. % 33.15% -26.63% 45.67% 2.28% 11.99% 78.58% 100.00%
Tax Rate 28.39 % - % 13.54 % 76.60 % - % -19.65 % 20.28 % 5.76%
  YoY % 0.00% 0.00% -82.32% 0.00% 0.00% -196.89% -
  Horiz. % 139.99% 0.00% 66.77% 377.71% 0.00% -96.89% 100.00%
Total Cost 29,230 28,291 22,573 24,374 13,123 -678 -3,462 -
  YoY % 3.32% 25.33% -7.39% 85.73% 2,035.55% 80.42% -
  Horiz. % -844.31% -817.19% -652.02% -704.04% -379.06% 19.58% 100.00%
Net Worth 186,190 250,709 169,414 167,612 134,346 59,892 28,998 36.29%
  YoY % -25.73% 47.99% 1.07% 24.76% 124.31% 106.54% -
  Horiz. % 642.08% 864.57% 584.23% 578.01% 463.29% 206.54% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 186,190 250,709 169,414 167,612 134,346 59,892 28,998 36.29%
  YoY % -25.73% 47.99% 1.07% 24.76% 124.31% 106.54% -
  Horiz. % 642.08% 864.57% 584.23% 578.01% 463.29% 206.54% 100.00%
NOSH 186,190 182,999 169,414 145,749 116,823 117,435 72,859 16.91%
  YoY % 1.74% 8.02% 16.24% 24.76% -0.52% 61.18% -
  Horiz. % 255.55% 251.17% 232.52% 200.04% 160.34% 161.18% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.69 % -31.59 % 50.67 % 2.42 % 19.71 % 103.49 % 115.65 % -23.75%
  YoY % 171.83% -162.34% 1,993.80% -87.72% -80.95% -10.51% -
  Horiz. % 19.62% -27.32% 43.81% 2.09% 17.04% 89.49% 100.00%
ROE 4.56 % -2.72 % 6.90 % 0.35 % 2.28 % 33.57 % 88.23 % -38.94%
  YoY % 267.65% -139.42% 1,871.43% -84.65% -93.21% -61.95% -
  Horiz. % 5.17% -3.08% 7.82% 0.40% 2.58% 38.05% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.31 11.75 27.01 17.14 13.99 16.54 30.37 -6.48%
  YoY % 72.85% -56.50% 57.58% 22.52% -15.42% -45.54% -
  Horiz. % 66.88% 38.69% 88.94% 56.44% 46.07% 54.46% 100.00%
EPS 4.56 -3.79 8.96 0.40 2.62 17.21 48.62 -32.57%
  YoY % 220.32% -142.30% 2,140.00% -84.73% -84.78% -64.60% -
  Horiz. % 9.38% -7.80% 18.43% 0.82% 5.39% 35.40% 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 1.0000 1.3700 1.0000 1.1500 1.1500 0.5100 0.3980 16.58%
  YoY % -27.01% 37.00% -13.04% 0.00% 125.49% 28.14% -
  Horiz. % 251.26% 344.22% 251.26% 288.94% 288.94% 128.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.63 0.93 1.98 1.08 0.71 0.84 0.96 9.22%
  YoY % 75.27% -53.03% 83.33% 52.11% -15.48% -12.50% -
  Horiz. % 169.79% 96.88% 206.25% 112.50% 73.96% 87.50% 100.00%
EPS 0.37 -0.29 0.50 0.03 0.13 0.87 1.10 -16.59%
  YoY % 227.59% -158.00% 1,566.67% -76.92% -85.06% -20.91% -
  Horiz. % 33.64% -26.36% 45.45% 2.73% 11.82% 79.09% 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 0.0804 0.1082 0.0731 0.0724 0.0580 0.0259 0.0125 36.33%
  YoY % -25.69% 48.02% 0.97% 24.83% 123.94% 107.20% -
  Horiz. % 643.20% 865.60% 584.80% 579.20% 464.00% 207.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.1600 0.9800 1.6200 0.6400 0.3900 0.8600 0.8200 -
P/RPS 5.71 8.34 6.00 3.73 2.79 5.20 2.70 13.28%
  YoY % -31.53% 39.00% 60.86% 33.69% -46.35% 92.59% -
  Horiz. % 211.48% 308.89% 222.22% 138.15% 103.33% 192.59% 100.00%
P/EPS 25.47 -26.32 23.49 160.00 14.85 5.02 2.34 48.81%
  YoY % 196.77% -212.05% -85.32% 977.44% 195.82% 114.53% -
  Horiz. % 1,088.46% -1,124.79% 1,003.85% 6,837.61% 634.62% 214.53% 100.00%
EY 3.93 -3.80 4.26 0.63 6.74 19.91 42.83 -32.82%
  YoY % 203.42% -189.20% 576.19% -90.65% -66.15% -53.51% -
  Horiz. % 9.18% -8.87% 9.95% 1.47% 15.74% 46.49% 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 1.16 0.72 1.62 0.56 0.34 1.69 2.06 -9.12%
  YoY % 61.11% -55.56% 189.29% 64.71% -79.88% -17.96% -
  Horiz. % 56.31% 34.95% 78.64% 27.18% 16.50% 82.04% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 25/02/04 -
Price 1.1900 1.1100 1.4400 0.8500 0.3900 0.7500 1.2800 -
P/RPS 5.86 9.45 5.33 4.96 2.79 4.53 4.22 5.62%
  YoY % -37.99% 77.30% 7.46% 77.78% -38.41% 7.35% -
  Horiz. % 138.86% 223.93% 126.30% 117.54% 66.11% 107.35% 100.00%
P/EPS 26.13 -29.82 20.88 212.50 14.85 4.38 3.64 38.85%
  YoY % 187.63% -242.82% -90.17% 1,330.98% 239.04% 20.33% -
  Horiz. % 717.86% -819.23% 573.63% 5,837.91% 407.97% 120.33% 100.00%
EY 3.83 -3.35 4.79 0.47 6.74 22.83 27.44 -27.96%
  YoY % 214.33% -169.94% 919.15% -93.03% -70.48% -16.80% -
  Horiz. % 13.96% -12.21% 17.46% 1.71% 24.56% 83.20% 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 1.19 0.81 1.44 0.74 0.34 1.47 3.22 -15.27%
  YoY % 46.91% -43.75% 94.59% 117.65% -76.87% -54.35% -
  Horiz. % 36.96% 25.16% 44.72% 22.98% 10.56% 45.65% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers