[KRETAM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 235.83%
YoY- 522.92%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 131,315 111,218 100,632 85,419 75,375 66,054 59,814 68.67%
PBT 57,339 33,545 20,075 7,674 2,235 -978 -4,482 -
Tax 1,110 2,016 7,506 5,492 1,749 7,882 3,955 -57.03%
NP 58,449 35,561 27,581 13,166 3,984 6,904 -527 -
-
NP to SH 46,764 35,312 27,369 13,047 3,885 6,720 -837 -
-
Tax Rate -1.94% -6.01% -37.39% -71.57% -78.26% - - -
Total Cost 72,866 75,657 73,051 72,253 71,391 59,150 60,341 13.35%
-
Net Worth 169,414 205,685 194,274 182,428 145,749 139,057 135,800 15.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 169,414 205,685 194,274 182,428 145,749 139,057 135,800 15.83%
NOSH 169,414 152,359 151,895 151,897 145,749 139,057 114,117 30.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 44.51% 31.97% 27.41% 15.41% 5.29% 10.45% -0.88% -
ROE 27.60% 17.17% 14.09% 7.15% 2.67% 4.83% -0.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 77.51 73.00 66.25 56.23 51.72 47.50 52.41 29.71%
EPS 27.60 23.18 18.02 8.59 2.67 4.83 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.279 1.201 1.00 1.00 1.19 -10.92%
Adjusted Per Share Value based on latest NOSH - 151,897
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.69 4.82 4.36 3.70 3.27 2.86 2.59 68.75%
EPS 2.03 1.53 1.19 0.57 0.17 0.29 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0892 0.0842 0.0791 0.0632 0.0603 0.0589 15.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.62 1.15 1.03 0.80 0.64 0.48 0.40 -
P/RPS 2.09 1.58 1.55 1.42 1.24 1.01 0.76 95.92%
P/EPS 5.87 4.96 5.72 9.31 24.01 9.93 -54.54 -
EY 17.04 20.15 17.49 10.74 4.16 10.07 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.85 0.81 0.67 0.64 0.48 0.34 182.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 -
Price 1.44 1.54 1.01 0.80 0.85 0.62 0.57 -
P/RPS 1.86 2.11 1.52 1.42 1.64 1.31 1.09 42.65%
P/EPS 5.22 6.64 5.61 9.31 31.89 12.83 -77.71 -
EY 19.17 15.05 17.84 10.74 3.14 7.79 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.14 0.79 0.67 0.85 0.62 0.48 107.59%

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