[KRETAM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.02%
YoY- 1000.64%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 117,218 82,960 37,414 131,315 85,553 55,295 25,365 176.67%
PBT 47,212 34,340 16,693 49,002 30,517 16,906 6,296 281.70%
Tax -12,876 -9,611 -4,241 1,110 4,741 6,588 4,069 -
NP 34,336 24,729 12,452 50,112 35,258 23,494 10,365 121.73%
-
NP to SH 34,013 24,527 12,340 49,815 35,076 23,391 10,329 120.85%
-
Tax Rate 27.27% 27.99% 25.41% -2.27% -15.54% -38.97% -64.63% -
Total Cost 82,882 58,231 24,962 81,203 50,295 31,801 15,000 211.57%
-
Net Worth 255,233 247,802 237,029 193,974 205,256 194,266 182,428 25.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,233 247,802 237,029 193,974 205,256 194,266 182,428 25.01%
NOSH 181,016 180,877 180,938 156,431 152,041 151,889 151,897 12.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.29% 29.81% 33.28% 38.16% 41.21% 42.49% 40.86% -
ROE 13.33% 9.90% 5.21% 25.68% 17.09% 12.04% 5.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.76 45.87 20.68 83.94 56.27 36.40 16.70 146.21%
EPS 18.79 13.56 6.82 32.03 23.07 15.40 6.80 96.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.31 1.24 1.35 1.279 1.201 11.25%
Adjusted Per Share Value based on latest NOSH - 169,414
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.09 3.60 1.62 5.70 3.71 2.40 1.10 176.90%
EPS 1.48 1.06 0.54 2.16 1.52 1.02 0.45 120.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1075 0.1029 0.0842 0.0891 0.0843 0.0792 25.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.99 1.25 1.33 1.62 1.15 1.03 0.80 -
P/RPS 1.53 2.73 6.43 1.93 2.04 2.83 4.79 -53.17%
P/EPS 5.27 9.22 19.50 5.09 4.98 6.69 11.76 -41.35%
EY 18.98 10.85 5.13 19.66 20.06 14.95 8.50 70.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 1.02 1.31 0.85 0.81 0.67 2.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 -
Price 0.98 1.10 1.44 1.44 1.54 1.01 0.80 -
P/RPS 1.51 2.40 6.96 1.72 2.74 2.77 4.79 -53.58%
P/EPS 5.22 8.11 21.11 4.52 6.68 6.56 11.76 -41.72%
EY 19.17 12.33 4.74 22.11 14.98 15.25 8.50 71.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 1.10 1.16 1.14 0.79 0.67 2.95%

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