[KRETAM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1671.7%
YoY- 785.09%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,762 30,258 29,930 25,365 24,979 19,672 14,717 112.59%
PBT 26,820 13,612 10,611 6,296 2,585 142 -1,790 -
Tax -3,631 -1,847 2,519 4,069 -1,980 3,643 505 -
NP 23,189 11,765 13,130 10,365 605 3,785 -1,285 -
-
NP to SH 11,686 11,686 13,063 10,329 583 3,743 -1,259 -
-
Tax Rate 13.54% 13.57% -23.74% -64.63% 76.60% -2,565.49% - -
Total Cost 22,573 18,493 16,800 15,000 24,374 15,887 16,002 25.70%
-
Net Worth 169,414 205,685 194,274 182,428 167,612 139,057 135,800 15.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 169,414 205,685 194,274 182,428 167,612 139,057 135,800 15.83%
NOSH 169,414 152,359 151,895 151,897 145,749 139,057 114,117 30.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 50.67% 38.88% 43.87% 40.86% 2.42% 19.24% -8.73% -
ROE 6.90% 5.68% 6.72% 5.66% 0.35% 2.69% -0.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.01 19.86 19.70 16.70 17.14 14.15 12.90 63.44%
EPS 8.96 7.67 8.60 6.80 0.40 2.66 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.279 1.201 1.15 1.00 1.19 -10.92%
Adjusted Per Share Value based on latest NOSH - 151,897
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.99 1.31 1.30 1.10 1.08 0.85 0.64 112.59%
EPS 0.51 0.51 0.57 0.45 0.03 0.16 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0893 0.0843 0.0792 0.0727 0.0603 0.0589 15.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.62 1.15 1.03 0.80 0.64 0.48 0.40 -
P/RPS 6.00 5.79 5.23 4.79 3.73 3.39 3.10 55.12%
P/EPS 23.49 14.99 11.98 11.76 160.00 17.83 -36.26 -
EY 4.26 6.67 8.35 8.50 0.63 5.61 -2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.85 0.81 0.67 0.56 0.48 0.34 182.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 -
Price 1.44 1.54 1.01 0.80 0.85 0.62 0.57 -
P/RPS 5.33 7.75 5.13 4.79 4.96 4.38 4.42 13.25%
P/EPS 20.88 20.08 11.74 11.76 212.50 23.03 -51.67 -
EY 4.79 4.98 8.51 8.50 0.47 4.34 -1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.14 0.79 0.67 0.74 0.62 0.48 107.59%

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