[KRETAM] QoQ Cumulative 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- -107.63%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,365 74,689 49,710 30,038 15,321 56,965 40,621 -26.96%
PBT 6,296 2,087 -787 -931 857 -7,493 -7,306 -
Tax 4,069 2,495 4,475 832 326 2,111 -1,297 -
NP 10,365 4,582 3,688 -99 1,183 -5,382 -8,603 -
-
NP to SH 10,329 4,526 3,656 -89 1,167 -5,421 -8,490 -
-
Tax Rate -64.63% -119.55% - - -38.04% - - -
Total Cost 15,000 70,107 46,022 30,137 14,138 62,347 49,224 -54.74%
-
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 5.66% 3.03% 2.97% -0.06% 1.02% -4.03% -19.49% -
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 16.70 57.59 40.36 23.79 13.35 48.70 34.78 -38.70%
EPS 6.80 3.49 2.93 -0.08 1.00 -4.64 -7.27 -
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 1.10 3.24 2.16 1.30 0.66 2.47 1.76 -26.92%
EPS 0.45 0.20 0.16 0.00 0.05 -0.24 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0647 0.0534 0.0651 0.0497 0.0583 0.0189 159.92%
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 4.79 1.11 1.19 1.68 2.70 0.80 1.21 150.45%
P/EPS 11.76 18.34 16.17 -567.42 35.39 -8.42 -5.78 -
EY 8.50 5.45 6.18 -0.18 2.83 -11.88 -17.31 -
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 4.79 1.48 1.54 2.40 2.85 0.80 1.24 146.39%
P/EPS 11.76 24.36 20.89 -808.57 37.36 -8.42 -5.91 -
EY 8.50 4.11 4.79 -0.12 2.68 -11.88 -16.91 -
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