[KRETAM] QoQ 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
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,546 37,414 45,762 30,258 29,930 25,365 24,979 49.30%
PBT 17,647 16,693 26,820 13,612 10,611 6,296 2,585 260.28%
Tax -5,371 -4,241 -3,631 -1,847 2,519 4,069 -1,980 94.62%
NP 12,276 12,452 23,189 11,765 13,130 10,365 605 645.29%
-
NP to SH 12,186 12,340 11,686 11,686 13,063 10,329 583 660.20%
-
Tax Rate 30.44% 25.41% 13.54% 13.57% -23.74% -64.63% 76.60% -
Total Cost 33,270 24,962 22,573 18,493 16,800 15,000 24,374 23.07%
-
Net Worth 248,065 237,029 169,414 205,685 194,274 182,428 167,612 29.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 248,065 237,029 169,414 205,685 194,274 182,428 167,612 29.90%
NOSH 181,069 180,938 169,414 152,359 151,895 151,897 145,749 15.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 26.95% 33.28% 50.67% 38.88% 43.87% 40.86% 2.42% -
ROE 4.91% 5.21% 6.90% 5.68% 6.72% 5.66% 0.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.15 20.68 27.01 19.86 19.70 16.70 17.14 29.15%
EPS 6.73 6.82 8.96 7.67 8.60 6.80 0.40 557.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.00 1.35 1.279 1.201 1.15 12.39%
Adjusted Per Share Value based on latest NOSH - 152,359
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.98 1.62 1.99 1.31 1.30 1.10 1.08 49.84%
EPS 0.53 0.54 0.51 0.51 0.57 0.45 0.03 579.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1029 0.0735 0.0893 0.0843 0.0792 0.0727 29.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.25 1.33 1.62 1.15 1.03 0.80 0.64 -
P/RPS 4.97 6.43 6.00 5.79 5.23 4.79 3.73 21.10%
P/EPS 18.57 19.50 23.49 14.99 11.98 11.76 160.00 -76.23%
EY 5.38 5.13 4.26 6.67 8.35 8.50 0.63 318.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.62 0.85 0.81 0.67 0.56 38.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 -
Price 1.10 1.44 1.44 1.54 1.01 0.80 0.85 -
P/RPS 4.37 6.96 5.33 7.75 5.13 4.79 4.96 -8.10%
P/EPS 16.34 21.11 20.88 20.08 11.74 11.76 212.50 -81.94%
EY 6.12 4.74 4.79 4.98 8.51 8.50 0.47 454.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.44 1.14 0.79 0.67 0.74 5.33%

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