[KRETAM] QoQ TTM 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- 109.77%
YoY- 3369.89%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 143,364 131,315 111,218 100,632 85,419 75,375 66,054 67.55%
PBT 67,736 57,339 33,545 20,075 7,674 2,235 -978 -
Tax -7,200 1,110 2,016 7,506 5,492 1,749 7,882 -
NP 60,536 58,449 35,561 27,581 13,166 3,984 6,904 324.65%
-
NP to SH 48,775 46,764 35,312 27,369 13,047 3,885 6,720 274.42%
-
Tax Rate 10.63% -1.94% -6.01% -37.39% -71.57% -78.26% - -
Total Cost 82,828 72,866 75,657 73,051 72,253 71,391 59,150 25.13%
-
Net Worth 237,029 169,414 205,685 194,274 182,428 145,749 139,057 42.64%
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 237,029 169,414 205,685 194,274 182,428 145,749 139,057 42.64%
NOSH 180,938 169,414 152,359 151,895 151,897 145,749 139,057 19.16%
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 42.23% 44.51% 31.97% 27.41% 15.41% 5.29% 10.45% -
ROE 20.58% 27.60% 17.17% 14.09% 7.15% 2.67% 4.83% -
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 79.23 77.51 73.00 66.25 56.23 51.72 47.50 40.60%
EPS 26.96 27.60 23.18 18.02 8.59 2.67 4.83 214.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.00 1.35 1.279 1.201 1.00 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 6.22 5.70 4.83 4.37 3.71 3.27 2.87 67.39%
EPS 2.12 2.03 1.53 1.19 0.57 0.17 0.29 276.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0735 0.0893 0.0843 0.0792 0.0632 0.0603 42.75%
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 1.68 2.09 1.58 1.55 1.42 1.24 1.01 40.34%
P/EPS 4.93 5.87 4.96 5.72 9.31 24.01 9.93 -37.27%
EY 20.27 17.04 20.15 17.49 10.74 4.16 10.07 59.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.62 0.85 0.81 0.67 0.64 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 1.82 1.86 2.11 1.52 1.42 1.64 1.31 24.48%
P/EPS 5.34 5.22 6.64 5.61 9.31 31.89 12.83 -44.22%
EY 18.72 19.17 15.05 17.84 10.74 3.14 7.79 79.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.44 1.14 0.79 0.67 0.85 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