[KRETAM] YoY Cumulative 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- 49.96%
YoY- 859.41%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 98,831 82,346 117,218 85,553 49,710 40,621 52,400 11.14%
PBT 40,543 23,127 47,212 30,517 -787 -7,306 6,567 35.42%
Tax -10,230 -6,144 -12,876 4,741 4,475 -1,297 -5,072 12.39%
NP 30,313 16,983 34,336 35,258 3,688 -8,603 1,495 65.09%
-
NP to SH 30,091 16,860 34,013 35,076 3,656 -8,490 1,495 64.89%
-
Tax Rate 25.23% 26.57% 27.27% -15.54% - - 77.23% -
Total Cost 68,518 65,363 82,882 50,295 46,022 49,224 50,905 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 11.83% 6.21% 13.33% 17.09% 2.97% -19.49% 3.09% -
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 49.73 44.25 64.76 56.27 40.36 34.78 44.86 1.73%
EPS 15.14 9.06 18.79 23.07 2.93 -7.27 1.28 50.91%
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 4.25 3.54 5.04 3.68 2.14 1.75 2.25 11.17%
EPS 1.29 0.72 1.46 1.51 0.16 -0.36 0.06 66.71%
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 3.28 2.49 1.53 2.04 1.19 1.21 1.81 10.41%
P/EPS 10.77 12.14 5.27 4.98 16.17 -5.78 63.28 -25.54%
EY 9.29 8.24 18.98 20.06 6.18 -17.31 1.58 34.32%
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 3.92 2.58 1.51 2.74 1.54 1.24 1.92 12.62%
P/EPS 12.88 12.58 5.22 6.68 20.89 -5.91 67.19 -24.05%
EY 7.76 7.95 19.17 14.98 4.79 -16.91 1.49 31.64%
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