[KRETAM] QoQ 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- -84.42%
YoY- -81.0%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,258 29,930 25,365 24,979 19,672 14,717 15,321 57.34%
PBT 13,612 10,611 6,296 2,585 142 -1,790 857 530.80%
Tax -1,847 2,519 4,069 -1,980 3,643 505 326 -
NP 11,765 13,130 10,365 605 3,785 -1,285 1,183 361.81%
-
NP to SH 11,686 13,063 10,329 583 3,743 -1,259 1,167 363.93%
-
Tax Rate 13.57% -23.74% -64.63% 76.60% -2,565.49% - -38.04% -
Total Cost 18,493 16,800 15,000 24,374 15,887 16,002 14,138 19.58%
-
Net Worth 205,685 194,274 182,428 167,612 139,057 135,800 114,727 47.52%
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 205,685 194,274 182,428 167,612 139,057 135,800 114,727 47.52%
NOSH 152,359 151,895 151,897 145,749 139,057 114,117 114,727 20.79%
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 38.88% 43.87% 40.86% 2.42% 19.24% -8.73% 7.72% -
ROE 5.68% 6.72% 5.66% 0.35% 2.69% -0.93% 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 19.86 19.70 16.70 17.14 14.15 12.90 13.35 30.28%
EPS 7.67 8.60 6.80 0.40 2.66 -1.08 1.00 288.44%
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 1.30 1.29 1.09 1.07 0.85 0.63 0.66 57.06%
EPS 0.50 0.56 0.44 0.03 0.16 -0.05 0.05 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0835 0.0784 0.072 0.0597 0.0583 0.0493 47.54%
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 5.79 5.23 4.79 3.73 3.39 3.10 2.70 66.21%
P/EPS 14.99 11.98 11.76 160.00 17.83 -36.26 35.39 -43.57%
EY 6.67 8.35 8.50 0.63 5.61 -2.76 2.83 77.01%
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 7.75 5.13 4.79 4.96 4.38 4.42 2.85 94.70%
P/EPS 20.08 11.74 11.76 212.50 23.03 -51.67 37.36 -33.86%
EY 4.98 8.51 8.50 0.47 4.34 -1.94 2.68 51.08%
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