[KRETAM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -62.27%
YoY- 340.4%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 151,196 98,831 64,306 32,514 120,153 82,346 53,541 99.41%
PBT 62,820 40,543 24,372 12,833 35,105 23,127 17,105 137.47%
Tax -16,761 -10,230 -6,317 -3,181 -9,545 -6,144 -4,586 136.71%
NP 46,059 30,313 18,055 9,652 25,560 16,983 12,519 137.75%
-
NP to SH 45,738 30,091 17,897 9,561 25,341 16,860 12,447 137.56%
-
Tax Rate 26.68% 25.23% 25.92% 24.79% 27.19% 26.57% 26.81% -
Total Cost 105,137 68,518 46,251 22,862 94,593 65,363 41,022 86.95%
-
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 283,880 254,402 301,383 293,898 281,052 271,695 267,917 3.92%
NOSH 210,281 198,751 186,039 186,011 186,127 186,092 186,053 8.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.46% 30.67% 28.08% 29.69% 21.27% 20.62% 23.38% -
ROE 16.11% 11.83% 5.94% 3.25% 9.02% 6.21% 4.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 71.90 49.73 34.57 17.48 64.55 44.25 28.78 83.80%
EPS 21.76 15.14 9.62 5.14 13.61 9.06 6.69 119.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.62 1.58 1.51 1.46 1.44 -4.20%
Adjusted Per Share Value based on latest NOSH - 186,011
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.56 4.29 2.79 1.41 5.21 3.57 2.32 99.58%
EPS 1.98 1.30 0.78 0.41 1.10 0.73 0.54 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.1103 0.1307 0.1274 0.1219 0.1178 0.1162 3.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 1.63 1.30 1.33 1.16 1.10 1.09 -
P/RPS 2.88 3.28 3.76 7.61 1.80 2.49 3.79 -16.68%
P/EPS 9.52 10.77 13.51 25.88 8.52 12.14 16.29 -30.03%
EY 10.51 9.29 7.40 3.86 11.74 8.24 6.14 42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.27 0.80 0.84 0.77 0.75 0.76 59.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 26/07/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 1.97 1.95 1.47 1.26 1.19 1.14 1.14 -
P/RPS 2.74 3.92 4.25 7.21 1.84 2.58 3.96 -21.71%
P/EPS 9.06 12.88 15.28 24.51 8.74 12.58 17.04 -34.29%
EY 11.04 7.76 6.54 4.08 11.44 7.95 5.87 52.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.52 0.91 0.80 0.79 0.78 0.79 50.42%

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