[KRETAM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2838.58%
YoY- 143.06%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 110,590 101,460 74,689 66,280 60,076 61,284 56,965 55.81%
PBT 33,812 25,184 2,087 -1,049 -1,862 3,428 -7,493 -
Tax 13,176 16,276 2,495 5,966 1,664 1,304 2,111 240.13%
NP 46,988 41,460 4,582 4,917 -198 4,732 -5,382 -
-
NP to SH 46,782 41,316 4,526 4,874 -178 4,668 -5,421 -
-
Tax Rate -38.97% -64.63% -119.55% - - -38.04% - -
Total Cost 63,602 60,000 70,107 61,362 60,274 56,552 62,347 1.34%
-
Net Worth 194,266 182,428 149,137 123,156 150,237 114,727 134,516 27.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 194,266 182,428 149,137 123,156 150,237 114,727 134,516 27.85%
NOSH 151,889 151,897 129,684 123,156 126,250 114,727 116,971 19.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 42.49% 40.86% 6.13% 7.42% -0.33% 7.72% -9.45% -
ROE 24.08% 22.65% 3.03% 3.96% -0.12% 4.07% -4.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.81 66.80 57.59 53.82 47.58 53.42 48.70 30.84%
EPS 30.80 27.20 3.49 3.91 -0.16 4.00 -4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.279 1.201 1.15 1.00 1.19 1.00 1.15 7.36%
Adjusted Per Share Value based on latest NOSH - 139,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.80 4.40 3.24 2.87 2.61 2.66 2.47 55.91%
EPS 2.03 1.79 0.20 0.21 -0.01 0.20 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0791 0.0647 0.0534 0.0651 0.0497 0.0583 27.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.03 0.80 0.64 0.48 0.40 0.36 0.39 -
P/RPS 1.41 1.20 1.11 0.89 0.84 0.67 0.80 46.06%
P/EPS 3.34 2.94 18.34 12.13 -283.71 8.85 -8.42 -
EY 29.90 34.00 5.45 8.25 -0.35 11.30 -11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.56 0.48 0.34 0.36 0.34 78.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 25/05/06 21/02/06 -
Price 1.01 0.80 0.85 0.62 0.57 0.38 0.39 -
P/RPS 1.39 1.20 1.48 1.15 1.20 0.71 0.80 44.67%
P/EPS 3.28 2.94 24.36 15.66 -404.28 9.34 -8.42 -
EY 30.50 34.00 4.11 6.38 -0.25 10.71 -11.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.74 0.62 0.48 0.38 0.34 75.69%

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