[KRETAM] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -30.79%
YoY- -57.12%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 162,980 111,218 66,054 60,049 74,524 65,083 51,809 21.02%
PBT 74,033 33,545 -978 9,494 38,659 38,381 -73,885 -
Tax -16,507 2,016 7,882 2,143 -11,580 7,926 -1,458 49.79%
NP 57,526 35,561 6,904 11,637 27,079 46,307 -75,343 -
-
NP to SH 45,701 35,312 6,720 11,612 27,079 46,307 -69,250 -
-
Tax Rate 22.30% -6.01% - -22.57% 29.95% -20.65% - -
Total Cost 105,454 75,657 59,150 48,412 47,445 18,776 127,152 -3.06%
-
Net Worth 255,333 205,685 139,057 43,638 48,216 -39,155 -71,896 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 255,333 205,685 139,057 43,638 48,216 -39,155 -71,896 -
NOSH 181,087 152,359 139,057 116,993 116,465 52,627 105,266 9.45%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 35.30% 31.97% 10.45% 19.38% 36.34% 71.15% -145.42% -
ROE 17.90% 17.17% 4.83% 26.61% 56.16% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.00 73.00 47.50 51.33 63.99 123.67 49.22 10.57%
EPS 25.24 23.18 4.83 9.93 23.25 87.99 -65.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.35 1.00 0.373 0.414 -0.744 -0.683 -
Adjusted Per Share Value based on latest NOSH - 116,993
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.07 4.82 2.86 2.60 3.23 2.82 2.25 21.00%
EPS 1.98 1.53 0.29 0.50 1.17 2.01 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.0892 0.0603 0.0189 0.0209 -0.017 -0.0312 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.99 1.15 0.48 0.42 0.81 0.41 0.58 -
P/RPS 1.10 1.58 1.01 0.82 1.27 0.33 1.18 -1.16%
P/EPS 3.92 4.96 9.93 4.23 3.48 0.47 -0.88 -
EY 25.49 20.15 10.07 23.63 28.70 214.61 -113.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.48 1.13 1.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 15/11/07 24/11/06 16/11/05 25/11/04 11/11/03 18/11/02 -
Price 0.98 1.54 0.62 0.43 0.86 0.41 0.64 -
P/RPS 1.09 2.11 1.31 0.84 1.34 0.33 1.30 -2.89%
P/EPS 3.88 6.64 12.83 4.33 3.70 0.47 -0.97 -
EY 25.75 15.05 7.79 23.08 27.04 214.61 -102.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.14 0.62 1.15 2.08 0.00 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