[KRETAM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 397.3%
YoY- 198.14%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,930 25,365 24,979 19,672 14,717 15,321 16,344 49.84%
PBT 10,611 6,296 2,585 142 -1,790 857 -187 -
Tax 2,519 4,069 -1,980 3,643 505 326 3,408 -18.29%
NP 13,130 10,365 605 3,785 -1,285 1,183 3,221 155.83%
-
NP to SH 13,063 10,329 583 3,743 -1,259 1,167 3,069 163.33%
-
Tax Rate -23.74% -64.63% 76.60% -2,565.49% - -38.04% - -
Total Cost 16,800 15,000 24,374 15,887 16,002 14,138 13,123 17.95%
-
Net Worth 194,274 182,428 167,612 139,057 135,800 114,727 134,346 27.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 194,274 182,428 167,612 139,057 135,800 114,727 134,346 27.96%
NOSH 151,895 151,897 145,749 139,057 114,117 114,727 116,823 19.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 43.87% 40.86% 2.42% 19.24% -8.73% 7.72% 19.71% -
ROE 6.72% 5.66% 0.35% 2.69% -0.93% 1.02% 2.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.70 16.70 17.14 14.15 12.90 13.35 13.99 25.71%
EPS 8.60 6.80 0.40 2.66 -1.08 1.00 2.62 121.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.279 1.201 1.15 1.00 1.19 1.00 1.15 7.36%
Adjusted Per Share Value based on latest NOSH - 139,057
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.29 1.09 1.07 0.85 0.63 0.66 0.70 50.48%
EPS 0.56 0.44 0.03 0.16 -0.05 0.05 0.13 165.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0784 0.072 0.0597 0.0583 0.0493 0.0577 28.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.03 0.80 0.64 0.48 0.40 0.36 0.39 -
P/RPS 5.23 4.79 3.73 3.39 3.10 2.70 2.79 52.20%
P/EPS 11.98 11.76 160.00 17.83 -36.26 35.39 14.85 -13.37%
EY 8.35 8.50 0.63 5.61 -2.76 2.83 6.74 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.56 0.48 0.34 0.36 0.34 78.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 25/05/06 21/02/06 -
Price 1.01 0.80 0.85 0.62 0.57 0.38 0.39 -
P/RPS 5.13 4.79 4.96 4.38 4.42 2.85 2.79 50.25%
P/EPS 11.74 11.76 212.50 23.03 -51.67 37.36 14.85 -14.53%
EY 8.51 8.50 0.47 4.34 -1.94 2.68 6.74 16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.74 0.62 0.48 0.38 0.34 75.69%

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