[KRETAM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 43.13%
YoY- -116.11%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 75,375 66,054 59,814 59,940 56,965 60,049 65,655 9.61%
PBT 2,235 -978 -4,482 -6,068 -7,497 9,494 16,290 -73.30%
Tax 1,749 7,882 3,955 3,176 2,249 2,143 344 194.80%
NP 3,984 6,904 -527 -2,892 -5,248 11,637 16,634 -61.33%
-
NP to SH 3,885 6,720 -837 -3,085 -5,425 11,612 16,777 -62.18%
-
Tax Rate -78.26% - - - - -22.57% -2.11% -
Total Cost 71,391 59,150 60,341 62,832 62,213 48,412 49,021 28.39%
-
Net Worth 145,749 139,057 135,800 114,727 134,346 43,638 55,761 89.41%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 145,749 139,057 135,800 114,727 134,346 43,638 55,761 89.41%
NOSH 145,749 139,057 114,117 114,727 116,823 116,993 116,900 15.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.29% 10.45% -0.88% -4.82% -9.21% 19.38% 25.34% -
ROE 2.67% 4.83% -0.62% -2.69% -4.04% 26.61% 30.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.72 47.50 52.41 52.25 48.76 51.33 56.16 -5.32%
EPS 2.67 4.83 -0.73 -2.69 -4.64 9.93 14.35 -67.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.19 1.00 1.15 0.373 0.477 63.58%
Adjusted Per Share Value based on latest NOSH - 114,727
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.24 2.84 2.57 2.58 2.45 2.58 2.82 9.66%
EPS 0.17 0.29 -0.04 -0.13 -0.23 0.50 0.72 -61.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0597 0.0583 0.0493 0.0577 0.0187 0.024 89.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.64 0.48 0.40 0.36 0.39 0.42 0.56 -
P/RPS 1.24 1.01 0.76 0.69 0.80 0.82 1.00 15.37%
P/EPS 24.01 9.93 -54.54 -13.39 -8.40 4.23 3.90 234.79%
EY 4.16 10.07 -1.83 -7.47 -11.91 23.63 25.63 -70.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.34 0.36 0.34 1.13 1.17 -33.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 17/08/06 25/05/06 21/02/06 16/11/05 29/08/05 -
Price 0.85 0.62 0.57 0.38 0.39 0.43 0.45 -
P/RPS 1.64 1.31 1.09 0.73 0.80 0.84 0.80 61.16%
P/EPS 31.89 12.83 -77.71 -14.13 -8.40 4.33 3.14 366.99%
EY 3.14 7.79 -1.29 -7.08 -11.91 23.08 31.89 -78.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.62 0.48 0.38 0.34 1.15 0.94 -6.47%

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