[KRETAM] YoY Cumulative 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- 4207.87%
YoY- 143.06%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 82,346 117,218 85,553 49,710 40,621 52,400 46,957 9.80%
PBT 23,127 47,212 30,517 -787 -7,306 6,567 93,220 -20.71%
Tax -6,144 -12,876 4,741 4,475 -1,297 -5,072 -2,425 16.74%
NP 16,983 34,336 35,258 3,688 -8,603 1,495 90,795 -24.35%
-
NP to SH 16,860 34,013 35,076 3,656 -8,490 1,495 90,795 -24.44%
-
Tax Rate 26.57% 27.27% -15.54% - - 77.23% 2.60% -
Total Cost 65,363 82,882 50,295 46,022 49,224 50,905 -43,838 -
-
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 6.21% 13.33% 17.09% 2.97% -19.49% 3.09% 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 44.25 64.76 56.27 40.36 34.78 44.86 89.23 -11.02%
EPS 9.06 18.79 23.07 2.93 -7.27 1.28 172.53 -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 3.54 5.04 3.68 2.14 1.75 2.25 2.02 9.79%
EPS 0.72 1.46 1.51 0.16 -0.36 0.06 3.90 -24.52%
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 2.49 1.53 2.04 1.19 1.21 1.81 0.46 32.47%
P/EPS 12.14 5.27 4.98 16.17 -5.78 63.28 0.24 92.19%
EY 8.24 18.98 20.06 6.18 -17.31 1.58 420.80 -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 2.58 1.51 2.74 1.54 1.24 1.92 0.46 33.25%
P/EPS 12.58 5.22 6.68 20.89 -5.91 67.19 0.24 93.33%
EY 7.95 19.17 14.98 4.79 -16.91 1.49 420.80 -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