[KRETAM] YoY 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
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 75,375 56,965 71,828 69,080 9.65%
PBT 35,103 39,979 57,339 2,235 -7,497 23,370 125,312 -19.09%
Tax -9,544 -12,433 1,110 1,749 2,249 -1,771 -8,932 1.10%
NP 25,559 27,546 58,449 3,984 -5,248 21,599 116,380 -22.30%
-
NP to SH 25,340 27,202 46,764 3,885 -5,425 21,599 116,380 -22.41%
-
Tax Rate 27.19% 31.10% -1.94% -78.26% - 7.58% 7.13% -
Total Cost 94,594 111,172 72,866 71,391 62,213 50,229 -47,300 -
-
Net Worth 186,190 250,709 169,414 145,749 134,346 59,892 28,998 36.29%
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 186,190 250,709 169,414 145,749 134,346 59,892 28,998 36.29%
NOSH 186,190 182,999 169,414 145,749 116,823 117,435 72,859 16.90%
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% 44.51% 5.29% -9.21% 30.07% 168.47% -
ROE 13.61% 10.85% 27.60% 2.67% -4.04% 36.06% 401.34% -
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 64.53 75.80 77.51 51.72 48.76 61.16 94.81 -6.20%
EPS 13.61 14.86 27.60 2.67 -4.64 18.39 159.73 -33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.37 1.00 1.00 1.15 0.51 0.398 16.58%
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 3.27 2.47 3.12 3.00 9.62%
EPS 1.10 1.18 2.03 0.17 -0.24 0.94 5.05 -22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.1088 0.0735 0.0632 0.0583 0.026 0.0126 36.26%
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 1.29 2.09 1.24 0.80 1.41 0.86 13.08%
P/EPS 8.52 6.59 5.87 24.01 -8.40 4.68 0.51 59.81%
EY 11.73 15.17 17.04 4.16 -11.91 21.39 194.80 -37.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.72 1.62 0.64 0.34 1.69 2.06 -9.11%
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 1.46 1.86 1.64 0.80 1.23 1.35 5.29%
P/EPS 8.74 7.47 5.22 31.89 -8.40 4.08 0.80 48.90%
EY 11.44 13.39 19.17 3.14 -11.91 24.52 124.79 -32.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.81 1.44 0.85 0.34 1.47 3.22 -15.27%

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