[KRETAM] YoY Cumulative Quarter 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- 23.8%
YoY- 183.49%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 120,153 138,718 131,315 74,689 56,965 52,400 69,081 9.65%
PBT 35,105 39,978 49,002 2,087 -7,493 22,942 125,313 -19.09%
Tax -9,545 -12,433 1,110 2,495 2,111 -1,341 -8,932 1.11%
NP 25,560 27,545 50,112 4,582 -5,382 21,601 116,381 -22.30%
-
NP to SH 25,341 27,200 49,815 4,526 -5,421 21,601 116,381 -22.41%
-
Tax Rate 27.19% 31.10% -2.27% -119.55% - 5.85% 7.13% -
Total Cost 94,593 111,173 81,203 70,107 62,347 30,799 -47,300 -
-
Net Worth 281,052 250,509 193,974 149,137 134,516 59,640 22,977 51.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 281,052 250,509 193,974 149,137 134,516 59,640 22,977 51.73%
NOSH 186,127 181,528 156,431 129,684 116,971 116,941 57,731 21.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.27% 19.86% 38.16% 6.13% -9.45% 41.22% 168.47% -
ROE 9.02% 10.86% 25.68% 3.03% -4.03% 36.22% 506.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.55 76.42 83.94 57.59 48.70 44.81 119.66 -9.76%
EPS 13.61 15.00 32.03 3.49 -4.64 18.49 221.14 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.38 1.24 1.15 1.15 0.51 0.398 24.86%
Adjusted Per Share Value based on latest NOSH - 145,749
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.21 6.02 5.70 3.24 2.47 2.27 3.00 9.62%
EPS 1.10 1.18 2.16 0.20 -0.24 0.94 5.05 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1087 0.0842 0.0647 0.0584 0.0259 0.01 51.66%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.16 0.98 1.62 0.64 0.39 0.86 0.82 -
P/RPS 1.80 1.28 1.93 1.11 0.80 1.92 0.69 17.31%
P/EPS 8.52 6.54 5.09 18.34 -8.42 4.66 0.41 65.73%
EY 11.74 15.29 19.66 5.45 -11.88 21.48 245.84 -39.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 1.31 0.56 0.34 1.69 2.06 -15.11%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 27/02/07 21/02/06 24/02/05 25/02/04 -
Price 1.19 1.11 1.44 0.85 0.39 0.75 1.28 -
P/RPS 1.84 1.45 1.72 1.48 0.80 1.67 1.07 9.44%
P/EPS 8.74 7.41 4.52 24.36 -8.42 4.06 0.63 54.94%
EY 11.44 13.50 22.11 4.11 -11.88 24.63 157.49 -35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 1.16 0.74 0.34 1.47 3.22 -20.86%

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