[KRETAM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.03%
YoY- 859.41%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 131,774 109,794 156,290 114,070 66,280 54,161 69,866 11.14%
PBT 54,057 30,836 62,949 40,689 -1,049 -9,741 8,756 35.42%
Tax -13,640 -8,192 -17,168 6,321 5,966 -1,729 -6,762 12.40%
NP 40,417 22,644 45,781 47,010 4,917 -11,470 1,993 65.09%
-
NP to SH 40,121 22,480 45,350 46,768 4,874 -11,320 1,993 64.89%
-
Tax Rate 25.23% 26.57% 27.27% -15.53% - - 77.23% -
Total Cost 91,357 87,150 110,509 67,060 61,362 65,631 67,873 5.07%
-
Net Worth 254,402 271,695 255,233 205,256 123,156 43,559 48,353 31.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 254,402 271,695 255,233 205,256 123,156 43,559 48,353 31.86%
NOSH 198,751 186,092 181,016 152,041 123,156 116,781 116,796 9.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 30.67% 20.62% 29.29% 41.21% 7.42% -21.18% 2.85% -
ROE 15.77% 8.27% 17.77% 22.79% 3.96% -25.99% 4.12% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 66.30 59.00 86.34 75.03 53.82 46.38 59.82 1.72%
EPS 20.19 12.08 25.05 30.76 3.91 -9.69 1.71 50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.46 1.41 1.35 1.00 0.373 0.414 20.68%
Adjusted Per Share Value based on latest NOSH - 152,359
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.66 4.72 6.71 4.90 2.85 2.33 3.00 11.15%
EPS 1.72 0.97 1.95 2.01 0.21 -0.49 0.09 63.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1167 0.1097 0.0882 0.0529 0.0187 0.0208 31.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.63 1.10 0.99 1.15 0.48 0.42 0.81 -
P/RPS 2.46 1.86 1.15 1.53 0.89 0.91 1.35 10.51%
P/EPS 8.07 9.11 3.95 3.74 12.13 -4.33 47.46 -25.55%
EY 12.38 10.98 25.31 26.75 8.25 -23.08 2.11 34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.75 0.70 0.85 0.48 1.13 1.96 -6.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 25/11/09 18/11/08 15/11/07 24/11/06 16/11/05 25/11/04 -
Price 1.95 1.14 0.98 1.54 0.62 0.43 0.86 -
P/RPS 2.94 1.93 1.14 2.05 1.15 0.93 1.44 12.62%
P/EPS 9.66 9.44 3.91 5.01 15.66 -4.44 50.39 -24.05%
EY 10.35 10.60 25.56 19.97 6.38 -22.54 1.98 31.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.78 0.70 1.14 0.62 1.15 2.08 -5.09%

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