[KRETAM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -84.42%
YoY- -81.0%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 37,807 21,500 45,762 24,979 16,344 19,428 22,124 9.33%
PBT 11,978 -7,234 26,820 2,585 -187 16,804 32,093 -15.13%
Tax -3,401 443 -3,631 -1,980 3,408 3,302 -6,507 -10.24%
NP 8,577 -6,791 23,189 605 3,221 20,106 25,586 -16.63%
-
NP to SH 8,481 -6,813 11,686 583 3,069 20,106 25,586 -16.79%
-
Tax Rate 28.39% - 13.54% 76.60% - -19.65% 20.28% -
Total Cost 29,230 28,291 22,573 24,374 13,123 -678 -3,462 -
-
Net Worth 186,190 250,709 169,414 167,612 134,346 59,892 28,998 36.29%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 186,190 250,709 169,414 167,612 134,346 59,892 28,998 36.29%
NOSH 186,190 182,999 169,414 145,749 116,823 117,435 72,859 16.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.69% -31.59% 50.67% 2.42% 19.71% 103.49% 115.65% -
ROE 4.56% -2.72% 6.90% 0.35% 2.28% 33.57% 88.23% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.31 11.75 27.01 17.14 13.99 16.54 30.37 -6.48%
EPS 4.56 -3.79 8.96 0.40 2.62 17.21 48.62 -32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.37 1.00 1.15 1.15 0.51 0.398 16.58%
Adjusted Per Share Value based on latest NOSH - 145,749
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.64 0.93 1.98 1.08 0.71 0.84 0.96 9.32%
EPS 0.37 -0.30 0.51 0.03 0.13 0.87 1.11 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.1087 0.0735 0.0727 0.0583 0.026 0.0126 36.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.16 0.98 1.62 0.64 0.39 0.86 0.82 -
P/RPS 5.71 8.34 6.00 3.73 2.79 5.20 2.70 13.28%
P/EPS 25.47 -26.32 23.49 160.00 14.85 5.02 2.34 48.81%
EY 3.93 -3.80 4.26 0.63 6.74 19.91 42.83 -32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.72 1.62 0.56 0.34 1.69 2.06 -9.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 25/02/04 -
Price 1.19 1.11 1.44 0.85 0.39 0.75 1.28 -
P/RPS 5.86 9.45 5.33 4.96 2.79 4.53 4.22 5.61%
P/EPS 26.13 -29.82 20.88 212.50 14.85 4.38 3.64 38.84%
EY 3.83 -3.35 4.79 0.47 6.74 22.83 27.44 -27.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.81 1.44 0.74 0.34 1.47 3.22 -15.27%

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