[KRETAM] QoQ Annualized Quarter Result on 31-Dec-2006 [#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- -7.15%
YoY- 183.49%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 114,070 110,590 101,460 74,689 66,280 60,076 61,284 51.25%
PBT 40,689 33,812 25,184 2,087 -1,049 -1,862 3,428 419.56%
Tax 6,321 13,176 16,276 2,495 5,966 1,664 1,304 186.14%
NP 47,010 46,988 41,460 4,582 4,917 -198 4,732 361.48%
-
NP to SH 46,768 46,782 41,316 4,526 4,874 -178 4,668 364.09%
-
Tax Rate -15.53% -38.97% -64.63% -119.55% - - -38.04% -
Total Cost 67,060 63,602 60,000 70,107 61,362 60,274 56,552 12.02%
-
Net Worth 205,256 194,266 182,428 149,137 123,156 150,237 114,727 47.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 205,256 194,266 182,428 149,137 123,156 150,237 114,727 47.32%
NOSH 152,041 151,889 151,897 129,684 123,156 126,250 114,727 20.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 41.21% 42.49% 40.86% 6.13% 7.42% -0.33% 7.72% -
ROE 22.79% 24.08% 22.65% 3.03% 3.96% -0.12% 4.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.03 72.81 66.80 57.59 53.82 47.58 53.42 25.39%
EPS 30.76 30.80 27.20 3.49 3.91 -0.16 4.00 289.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.279 1.201 1.15 1.00 1.19 1.00 22.12%
Adjusted Per Share Value based on latest NOSH - 145,749
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.90 4.75 4.36 3.21 2.85 2.58 2.63 51.35%
EPS 2.01 2.01 1.78 0.19 0.21 -0.01 0.20 365.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0835 0.0784 0.0641 0.0529 0.0645 0.0493 47.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.15 1.03 0.80 0.64 0.48 0.40 0.36 -
P/RPS 1.53 1.41 1.20 1.11 0.89 0.84 0.67 73.32%
P/EPS 3.74 3.34 2.94 18.34 12.13 -283.71 8.85 -43.65%
EY 26.75 29.90 34.00 5.45 8.25 -0.35 11.30 77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.67 0.56 0.48 0.34 0.36 77.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 25/05/06 -
Price 1.54 1.01 0.80 0.85 0.62 0.57 0.38 -
P/RPS 2.05 1.39 1.20 1.48 1.15 1.20 0.71 102.63%
P/EPS 5.01 3.28 2.94 24.36 15.66 -404.28 9.34 -33.95%
EY 19.97 30.50 34.00 4.11 6.38 -0.25 10.71 51.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.67 0.74 0.62 0.48 0.38 107.86%

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