[KRETAM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 235.83%
YoY- 522.92%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 132,107 121,864 143,364 85,419 59,940 68,560 71,664 10.72%
PBT 44,545 26,677 67,736 7,674 -6,068 20,219 133,861 -16.74%
Tax -11,511 -9,406 -7,200 5,492 3,176 -1,072 -9,700 2.89%
NP 33,034 17,271 60,536 13,166 -2,892 19,147 124,161 -19.79%
-
NP to SH 32,730 17,033 48,775 13,047 -3,085 19,147 124,161 -19.91%
-
Tax Rate 25.84% 35.26% 10.63% -71.57% - 5.30% 7.25% -
Total Cost 99,073 104,593 82,828 72,253 62,832 49,413 -52,497 -
-
Net Worth 293,898 257,922 237,029 182,428 114,727 58,650 47,991 35.24%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 293,898 257,922 237,029 182,428 114,727 58,650 47,991 35.24%
NOSH 186,011 185,555 180,938 151,897 114,727 117,300 117,339 7.97%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 25.01% 14.17% 42.23% 15.41% -4.82% 27.93% 173.25% -
ROE 11.14% 6.60% 20.58% 7.15% -2.69% 32.65% 258.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 71.02 65.68 79.23 56.23 52.25 58.45 61.07 2.54%
EPS 17.60 9.18 26.96 8.59 -2.69 16.32 105.81 -25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.39 1.31 1.201 1.00 0.50 0.409 25.24%
Adjusted Per Share Value based on latest NOSH - 151,897
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.73 5.29 6.22 3.71 2.60 2.98 3.11 10.71%
EPS 1.42 0.74 2.12 0.57 -0.13 0.83 5.39 -19.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.1119 0.1029 0.0792 0.0498 0.0255 0.0208 35.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.33 1.05 1.33 0.80 0.36 0.66 1.04 -
P/RPS 1.87 1.60 1.68 1.42 0.69 1.13 1.70 1.60%
P/EPS 7.56 11.44 4.93 9.31 -13.39 4.04 0.98 40.54%
EY 13.23 8.74 20.27 10.74 -7.47 24.73 101.74 -28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 1.02 0.67 0.36 1.32 2.54 -16.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 15/05/09 15/05/08 18/05/07 25/05/06 20/05/05 19/05/04 -
Price 1.26 1.07 1.44 0.80 0.38 0.42 1.01 -
P/RPS 1.77 1.63 1.82 1.42 0.73 0.72 1.65 1.17%
P/EPS 7.16 11.66 5.34 9.31 -14.13 2.57 0.95 40.00%
EY 13.96 8.58 18.72 10.74 -7.08 38.86 104.77 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 1.10 0.67 0.38 0.84 2.47 -17.12%

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