[KRETAM] QoQ Annualized Quarter Result on 30-Jun-2006 [#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- -103.81%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 101,460 74,689 66,280 60,076 61,284 56,965 54,161 52.02%
PBT 25,184 2,087 -1,049 -1,862 3,428 -7,493 -9,741 -
Tax 16,276 2,495 5,966 1,664 1,304 2,111 -1,729 -
NP 41,460 4,582 4,917 -198 4,732 -5,382 -11,470 -
-
NP to SH 41,316 4,526 4,874 -178 4,668 -5,421 -11,320 -
-
Tax Rate -64.63% -119.55% - - -38.04% - - -
Total Cost 60,000 70,107 61,362 60,274 56,552 62,347 65,631 -5.81%
-
Net Worth 182,428 149,137 123,156 150,237 114,727 134,516 43,559 160.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 182,428 149,137 123,156 150,237 114,727 134,516 43,559 160.04%
NOSH 151,897 129,684 123,156 126,250 114,727 116,971 116,781 19.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 40.86% 6.13% 7.42% -0.33% 7.72% -9.45% -21.18% -
ROE 22.65% 3.03% 3.96% -0.12% 4.07% -4.03% -25.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 66.80 57.59 53.82 47.58 53.42 48.70 46.38 27.56%
EPS 27.20 3.49 3.91 -0.16 4.00 -4.64 -9.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.201 1.15 1.00 1.19 1.00 1.15 0.373 118.20%
Adjusted Per Share Value based on latest NOSH - 114,117
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.36 3.21 2.85 2.58 2.63 2.45 2.33 51.90%
EPS 1.78 0.19 0.21 -0.01 0.20 -0.23 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.0641 0.0529 0.0645 0.0493 0.0578 0.0187 160.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.64 0.48 0.40 0.36 0.39 0.42 -
P/RPS 1.20 1.11 0.89 0.84 0.67 0.80 0.91 20.27%
P/EPS 2.94 18.34 12.13 -283.71 8.85 -8.42 -4.33 -
EY 34.00 5.45 8.25 -0.35 11.30 -11.88 -23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.48 0.34 0.36 0.34 1.13 -29.44%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 27/02/07 24/11/06 17/08/06 25/05/06 21/02/06 16/11/05 -
Price 0.80 0.85 0.62 0.57 0.38 0.39 0.43 -
P/RPS 1.20 1.48 1.15 1.20 0.71 0.80 0.93 18.54%
P/EPS 2.94 24.36 15.66 -404.28 9.34 -8.42 -4.44 -
EY 34.00 4.11 6.38 -0.25 10.71 -11.88 -22.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.62 0.48 0.38 0.34 1.15 -30.26%

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