[KRETAM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.23%
YoY- 26382.02%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 149,656 131,315 114,070 110,590 101,460 74,689 66,280 72.02%
PBT 66,772 49,002 40,689 33,812 25,184 2,087 -1,049 -
Tax -16,964 1,110 6,321 13,176 16,276 2,495 5,966 -
NP 49,808 50,112 47,010 46,988 41,460 4,582 4,917 367.50%
-
NP to SH 49,360 49,815 46,768 46,782 41,316 4,526 4,874 367.42%
-
Tax Rate 25.41% -2.27% -15.53% -38.97% -64.63% -119.55% - -
Total Cost 99,848 81,203 67,060 63,602 60,000 70,107 61,362 38.30%
-
Net Worth 237,029 193,974 205,256 194,266 182,428 149,137 123,156 54.66%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 237,029 193,974 205,256 194,266 182,428 149,137 123,156 54.66%
NOSH 180,938 156,431 152,041 151,889 151,897 129,684 123,156 29.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 33.28% 38.16% 41.21% 42.49% 40.86% 6.13% 7.42% -
ROE 20.82% 25.68% 22.79% 24.08% 22.65% 3.03% 3.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.71 83.94 75.03 72.81 66.80 57.59 53.82 33.13%
EPS 27.28 32.03 30.76 30.80 27.20 3.49 3.91 264.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.24 1.35 1.279 1.201 1.15 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 151,895
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.49 5.70 4.95 4.80 4.40 3.24 2.88 71.79%
EPS 2.14 2.16 2.03 2.03 1.79 0.20 0.21 369.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0842 0.0891 0.0843 0.0792 0.0647 0.0534 54.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.33 1.62 1.15 1.03 0.80 0.64 0.48 -
P/RPS 1.61 1.93 1.53 1.41 1.20 1.11 0.89 48.41%
P/EPS 4.88 5.09 3.74 3.34 2.94 18.34 12.13 -45.47%
EY 20.51 19.66 26.75 29.90 34.00 5.45 8.25 83.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.31 0.85 0.81 0.67 0.56 0.48 65.21%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 -
Price 1.44 1.44 1.54 1.01 0.80 0.85 0.62 -
P/RPS 1.74 1.72 2.05 1.39 1.20 1.48 1.15 31.76%
P/EPS 5.28 4.52 5.01 3.28 2.94 24.36 15.66 -51.52%
EY 18.94 22.11 19.97 30.50 34.00 4.11 6.38 106.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 1.14 0.79 0.67 0.74 0.62 46.50%

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