[KRETAM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 812.86%
YoY- 785.09%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 131,315 114,070 110,590 101,460 74,689 66,280 60,076 68.18%
PBT 49,002 40,689 33,812 25,184 2,087 -1,049 -1,862 -
Tax 1,110 6,321 13,176 16,276 2,495 5,966 1,664 -23.59%
NP 50,112 47,010 46,988 41,460 4,582 4,917 -198 -
-
NP to SH 49,815 46,768 46,782 41,316 4,526 4,874 -178 -
-
Tax Rate -2.27% -15.53% -38.97% -64.63% -119.55% - - -
Total Cost 81,203 67,060 63,602 60,000 70,107 61,362 60,274 21.91%
-
Net Worth 193,974 205,256 194,266 182,428 149,137 123,156 150,237 18.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 193,974 205,256 194,266 182,428 149,137 123,156 150,237 18.51%
NOSH 156,431 152,041 151,889 151,897 129,684 123,156 126,250 15.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 38.16% 41.21% 42.49% 40.86% 6.13% 7.42% -0.33% -
ROE 25.68% 22.79% 24.08% 22.65% 3.03% 3.96% -0.12% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.94 75.03 72.81 66.80 57.59 53.82 47.58 45.85%
EPS 32.03 30.76 30.80 27.20 3.49 3.91 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.35 1.279 1.201 1.15 1.00 1.19 2.77%
Adjusted Per Share Value based on latest NOSH - 151,897
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.64 4.90 4.75 4.36 3.21 2.85 2.58 68.19%
EPS 2.14 2.01 2.01 1.78 0.19 0.21 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0882 0.0835 0.0784 0.0641 0.0529 0.0645 18.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.62 1.15 1.03 0.80 0.64 0.48 0.40 -
P/RPS 1.93 1.53 1.41 1.20 1.11 0.89 0.84 73.85%
P/EPS 5.09 3.74 3.34 2.94 18.34 12.13 -283.71 -
EY 19.66 26.75 29.90 34.00 5.45 8.25 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.85 0.81 0.67 0.56 0.48 0.34 145.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 -
Price 1.44 1.54 1.01 0.80 0.85 0.62 0.57 -
P/RPS 1.72 2.05 1.39 1.20 1.48 1.15 1.20 27.04%
P/EPS 4.52 5.01 3.28 2.94 24.36 15.66 -404.28 -
EY 22.11 19.97 30.50 34.00 4.11 6.38 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 0.79 0.67 0.74 0.62 0.48 79.79%

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