[KRETAM] YoY Annualized 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- 2838.58%
YoY- 143.06%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 109,794 156,290 114,070 66,280 54,161 69,866 62,609 9.80%
PBT 30,836 62,949 40,689 -1,049 -9,741 8,756 124,293 -20.71%
Tax -8,192 -17,168 6,321 5,966 -1,729 -6,762 -3,233 16.74%
NP 22,644 45,781 47,010 4,917 -11,470 1,993 121,060 -24.35%
-
NP to SH 22,480 45,350 46,768 4,874 -11,320 1,993 121,060 -24.44%
-
Tax Rate 26.57% 27.27% -15.53% - - 77.23% 2.60% -
Total Cost 87,150 110,509 67,060 61,362 65,631 67,873 -58,450 -
-
Net Worth 271,695 255,233 205,256 123,156 43,559 48,353 -39,153 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 271,695 255,233 205,256 123,156 43,559 48,353 -39,153 -
NOSH 186,092 181,016 152,041 123,156 116,781 116,796 52,625 23.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.62% 29.29% 41.21% 7.42% -21.18% 2.85% 193.36% -
ROE 8.27% 17.77% 22.79% 3.96% -25.99% 4.12% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.00 86.34 75.03 53.82 46.38 59.82 118.97 -11.02%
EPS 12.08 25.05 30.76 3.91 -9.69 1.71 230.04 -38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.35 1.00 0.373 0.414 -0.744 -
Adjusted Per Share Value based on latest NOSH - 139,057
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.72 6.71 4.90 2.85 2.33 3.00 2.69 9.81%
EPS 0.97 1.95 2.01 0.21 -0.49 0.09 5.20 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1097 0.0882 0.0529 0.0187 0.0208 -0.0168 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.10 0.99 1.15 0.48 0.42 0.81 0.41 -
P/RPS 1.86 1.15 1.53 0.89 0.91 1.35 0.34 32.70%
P/EPS 9.11 3.95 3.74 12.13 -4.33 47.46 0.18 92.21%
EY 10.98 25.31 26.75 8.25 -23.08 2.11 561.07 -48.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.85 0.48 1.13 1.96 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 25/11/04 11/11/03 -
Price 1.14 0.98 1.54 0.62 0.43 0.86 0.41 -
P/RPS 1.93 1.14 2.05 1.15 0.93 1.44 0.34 33.52%
P/EPS 9.44 3.91 5.01 15.66 -4.44 50.39 0.18 93.35%
EY 10.60 25.56 19.97 6.38 -22.54 1.98 561.07 -48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 1.14 0.62 1.15 2.08 0.00 -

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