[KRETAM] YoY Annualized Quarter 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- 13.23%
YoY- 26382.02%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 128,612 107,082 165,920 110,590 60,076 54,378 66,724 11.55%
PBT 48,744 34,210 68,680 33,812 -1,862 -7,892 6,264 40.74%
Tax -12,634 -9,172 -19,222 13,176 1,664 -2,024 -5,978 13.27%
NP 36,110 25,038 49,458 46,988 -198 -9,916 286 123.89%
-
NP to SH 35,794 24,894 49,054 46,782 -178 -9,354 286 123.57%
-
Tax Rate 25.92% 26.81% 27.99% -38.97% - - 95.43% -
Total Cost 92,502 82,044 116,462 63,602 60,274 64,294 66,438 5.66%
-
Net Worth 301,383 267,917 247,802 194,266 150,237 55,773 47,547 36.02%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 301,383 267,917 247,802 194,266 150,237 55,773 47,547 36.02%
NOSH 186,039 186,053 180,877 151,889 126,250 116,925 119,166 7.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 28.08% 23.38% 29.81% 42.49% -0.33% -18.24% 0.43% -
ROE 11.88% 9.29% 19.80% 24.08% -0.12% -16.77% 0.60% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.13 57.55 91.73 72.81 47.58 46.51 55.99 3.57%
EPS 19.24 13.38 27.12 30.80 -0.16 -8.00 0.24 107.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.44 1.37 1.279 1.19 0.477 0.399 26.29%
Adjusted Per Share Value based on latest NOSH - 151,895
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.58 4.65 7.20 4.80 2.61 2.36 2.90 11.51%
EPS 1.55 1.08 2.13 2.03 -0.01 -0.41 0.01 131.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1163 0.1075 0.0843 0.0652 0.0242 0.0206 36.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.30 1.09 1.25 1.03 0.40 0.56 1.00 -
P/RPS 1.88 1.89 1.36 1.41 0.84 1.20 1.79 0.82%
P/EPS 6.76 8.15 4.61 3.34 -283.71 -7.00 416.67 -49.66%
EY 14.80 12.28 21.70 29.90 -0.35 -14.29 0.24 98.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.91 0.81 0.34 1.17 2.51 -17.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/07/10 21/08/09 18/08/08 13/08/07 17/08/06 29/08/05 16/08/04 -
Price 1.47 1.14 1.10 1.01 0.57 0.45 0.83 -
P/RPS 2.13 1.98 1.20 1.39 1.20 0.97 1.48 6.25%
P/EPS 7.64 8.52 4.06 3.28 -404.28 -5.63 345.83 -47.01%
EY 13.09 11.74 24.65 30.50 -0.25 -17.78 0.29 88.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.80 0.79 0.48 0.94 2.08 -12.86%

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