[KRETAM] YoY 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- -10.54%
YoY- 212.21%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
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 34,525 28,804 34,258 30,258 19,672 13,432 19,038 10.42%
PBT 16,171 6,020 12,873 13,612 142 -3,362 3,434 29.45%
Tax -3,913 -1,557 -3,264 -1,847 3,643 -284 -2,083 11.07%
NP 12,258 4,463 9,609 11,765 3,785 -3,646 1,351 44.39%
-
NP to SH 12,193 4,412 9,489 11,686 3,743 -3,814 1,351 44.26%
-
Tax Rate 24.20% 25.86% 25.36% 13.57% -2,565.49% - 60.66% -
Total Cost 22,267 24,341 24,649 18,493 15,887 17,078 17,687 3.91%
-
Net Worth 285,843 271,794 255,333 205,685 139,057 43,638 48,216 34.51%
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 285,843 271,794 255,333 205,685 139,057 43,638 48,216 34.51%
NOSH 223,315 186,160 181,087 152,359 139,057 116,993 116,465 11.45%
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 35.50% 15.49% 28.05% 38.88% 19.24% -27.14% 7.10% -
ROE 4.27% 1.62% 3.72% 5.68% 2.69% -8.74% 2.80% -
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 15.46 15.47 18.92 19.86 14.15 11.48 16.35 -0.92%
EPS 5.46 2.37 5.24 7.67 2.66 -3.26 1.16 29.44%
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 1.50 1.25 1.49 1.31 0.85 0.58 0.83 10.36%
EPS 0.53 0.19 0.41 0.51 0.16 -0.17 0.06 43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1179 0.1107 0.0892 0.0603 0.0189 0.0209 34.51%
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 10.54 7.11 5.23 5.79 3.39 3.66 4.96 13.37%
P/EPS 29.85 46.41 18.89 14.99 17.83 -12.88 69.83 -13.20%
EY 3.35 2.15 5.29 6.67 5.61 -7.76 1.43 15.23%
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 12.61 7.37 5.18 7.75 4.38 3.75 5.26 15.68%
P/EPS 35.71 48.10 18.70 20.08 23.03 -13.19 74.14 -11.45%
EY 2.80 2.08 5.35 4.98 4.34 -7.58 1.35 12.92%
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