[KRETAM] QoQ Cumulative 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- 23.8%
YoY- 183.49%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 85,553 55,295 25,365 74,689 49,710 30,038 15,321 214.42%
PBT 30,517 16,906 6,296 2,087 -787 -931 857 980.01%
Tax 4,741 6,588 4,069 2,495 4,475 832 326 494.83%
NP 35,258 23,494 10,365 4,582 3,688 -99 1,183 859.29%
-
NP to SH 35,076 23,391 10,329 4,526 3,656 -89 1,167 864.70%
-
Tax Rate -15.54% -38.97% -64.63% -119.55% - - -38.04% -
Total Cost 50,295 31,801 15,000 70,107 46,022 30,137 14,138 132.85%
-
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 17.09% 12.04% 5.66% 3.03% 2.97% -0.06% 1.02% -
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 56.27 36.40 16.70 57.59 40.36 23.79 13.35 160.70%
EPS 23.07 15.40 6.80 3.49 2.93 -0.08 1.00 708.85%
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 3.68 2.38 1.09 3.21 2.14 1.29 0.66 214.11%
EPS 1.51 1.00 0.44 0.19 0.16 0.00 0.05 867.76%
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 2.04 2.83 4.79 1.11 1.19 1.68 2.70 -17.03%
P/EPS 4.98 6.69 11.76 18.34 16.17 -567.42 35.39 -72.91%
EY 20.06 14.95 8.50 5.45 6.18 -0.18 2.83 268.56%
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 2.74 2.77 4.79 1.48 1.54 2.40 2.85 -2.58%
P/EPS 6.68 6.56 11.76 24.36 20.89 -808.57 37.36 -68.22%
EY 14.98 15.25 8.50 4.11 4.79 -0.12 2.68 214.62%
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