[KRETAM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -42.19%
YoY- 171.61%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 111,218 100,632 85,419 75,375 66,054 59,814 59,940 50.94%
PBT 33,545 20,075 7,674 2,235 -978 -4,482 -6,068 -
Tax 2,016 7,506 5,492 1,749 7,882 3,955 3,176 -26.12%
NP 35,561 27,581 13,166 3,984 6,904 -527 -2,892 -
-
NP to SH 35,312 27,369 13,047 3,885 6,720 -837 -3,085 -
-
Tax Rate -6.01% -37.39% -71.57% -78.26% - - - -
Total Cost 75,657 73,051 72,253 71,391 59,150 60,341 62,832 13.16%
-
Net Worth 205,685 194,274 182,428 145,749 139,057 135,800 114,727 47.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 205,685 194,274 182,428 145,749 139,057 135,800 114,727 47.52%
NOSH 152,359 151,895 151,897 145,749 139,057 114,117 114,727 20.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.97% 27.41% 15.41% 5.29% 10.45% -0.88% -4.82% -
ROE 17.17% 14.09% 7.15% 2.67% 4.83% -0.62% -2.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.00 66.25 56.23 51.72 47.50 52.41 52.25 24.94%
EPS 23.18 18.02 8.59 2.67 4.83 -0.73 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.279 1.201 1.00 1.00 1.19 1.00 22.12%
Adjusted Per Share Value based on latest NOSH - 145,749
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.83 4.37 3.71 3.27 2.87 2.60 2.60 51.06%
EPS 1.53 1.19 0.57 0.17 0.29 -0.04 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0843 0.0792 0.0632 0.0603 0.0589 0.0498 47.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.15 1.03 0.80 0.64 0.48 0.40 0.36 -
P/RPS 1.58 1.55 1.42 1.24 1.01 0.76 0.69 73.64%
P/EPS 4.96 5.72 9.31 24.01 9.93 -54.54 -13.39 -
EY 20.15 17.49 10.74 4.16 10.07 -1.83 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.67 0.64 0.48 0.34 0.36 77.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 13/08/07 18/05/07 27/02/07 24/11/06 17/08/06 25/05/06 -
Price 1.54 1.01 0.80 0.85 0.62 0.57 0.38 -
P/RPS 2.11 1.52 1.42 1.64 1.31 1.09 0.73 102.78%
P/EPS 6.64 5.61 9.31 31.89 12.83 -77.71 -14.13 -
EY 15.05 17.84 10.74 3.14 7.79 -1.29 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.67 0.85 0.62 0.48 0.38 107.86%

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