Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2008-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     98.76%    YoY -     4.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 20,560 138,718 117,218 82,960 37,414 131,315 85,553 -61.31%
  QoQ % -85.18% 18.34% 41.29% 121.74% -71.51% 53.49% -
  Horiz. % 24.03% 162.14% 137.01% 96.97% 43.73% 153.49% 100.00%
PBT 3,391 39,978 47,212 34,340 16,693 49,002 30,517 -76.86%
  QoQ % -91.52% -15.32% 37.48% 105.71% -65.93% 60.57% -
  Horiz. % 11.11% 131.00% 154.71% 112.53% 54.70% 160.57% 100.00%
Tax -1,214 -12,433 -12,876 -9,611 -4,241 1,110 4,741 -
  QoQ % 90.24% 3.44% -33.97% -126.62% -482.07% -76.59% -
  Horiz. % -25.61% -262.24% -271.59% -202.72% -89.45% 23.41% 100.00%
NP 2,177 27,545 34,336 24,729 12,452 50,112 35,258 -84.35%
  QoQ % -92.10% -19.78% 38.85% 98.59% -75.15% 42.13% -
  Horiz. % 6.17% 78.12% 97.38% 70.14% 35.32% 142.13% 100.00%
NP to SH 2,171 27,200 34,013 24,527 12,340 49,815 35,076 -84.33%
  QoQ % -92.02% -20.03% 38.68% 98.76% -75.23% 42.02% -
  Horiz. % 6.19% 77.55% 96.97% 69.93% 35.18% 142.02% 100.00%
Tax Rate 35.80 % 31.10 % 27.27 % 27.99 % 25.41 % -2.27 % -15.54 % -
  QoQ % 15.11% 14.04% -2.57% 10.15% 1,219.38% 85.39% -
  Horiz. % -230.37% -200.13% -175.48% -180.12% -163.51% 14.61% 100.00%
Total Cost 18,383 111,173 82,882 58,231 24,962 81,203 50,295 -48.85%
  QoQ % -83.46% 34.13% 42.33% 133.28% -69.26% 61.45% -
  Horiz. % 36.55% 221.04% 164.79% 115.78% 49.63% 161.45% 100.00%
Net Worth 257,922 250,509 255,233 247,802 237,029 193,974 205,256 16.43%
  QoQ % 2.96% -1.85% 3.00% 4.54% 22.20% -5.50% -
  Horiz. % 125.66% 122.05% 124.35% 120.73% 115.48% 94.50% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 257,922 250,509 255,233 247,802 237,029 193,974 205,256 16.43%
  QoQ % 2.96% -1.85% 3.00% 4.54% 22.20% -5.50% -
  Horiz. % 125.66% 122.05% 124.35% 120.73% 115.48% 94.50% 100.00%
NOSH 185,555 181,528 181,016 180,877 180,938 156,431 152,041 14.19%
  QoQ % 2.22% 0.28% 0.08% -0.03% 15.67% 2.89% -
  Horiz. % 122.04% 119.39% 119.06% 118.97% 119.01% 102.89% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.59 % 19.86 % 29.29 % 29.81 % 33.28 % 38.16 % 41.21 % -59.55%
  QoQ % -46.68% -32.20% -1.74% -10.43% -12.79% -7.40% -
  Horiz. % 25.70% 48.19% 71.07% 72.34% 80.76% 92.60% 100.00%
ROE 0.84 % 10.86 % 13.33 % 9.90 % 5.21 % 25.68 % 17.09 % -86.56%
  QoQ % -92.27% -18.53% 34.65% 90.02% -79.71% 50.26% -
  Horiz. % 4.92% 63.55% 78.00% 57.93% 30.49% 150.26% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.08 76.42 64.76 45.87 20.68 83.94 56.27 -66.12%
  QoQ % -85.50% 18.00% 41.18% 121.81% -75.36% 49.17% -
  Horiz. % 19.69% 135.81% 115.09% 81.52% 36.75% 149.17% 100.00%
EPS 1.17 15.00 18.79 13.56 6.82 32.03 23.07 -86.27%
  QoQ % -92.20% -20.17% 38.57% 98.83% -78.71% 38.84% -
  Horiz. % 5.07% 65.02% 81.45% 58.78% 29.56% 138.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3900 1.3800 1.4100 1.3700 1.3100 1.2400 1.3500 1.96%
  QoQ % 0.72% -2.13% 2.92% 4.58% 5.65% -8.15% -
  Horiz. % 102.96% 102.22% 104.44% 101.48% 97.04% 91.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.89 5.99 5.06 3.58 1.62 5.67 3.69 -61.22%
  QoQ % -85.14% 18.38% 41.34% 120.99% -71.43% 53.66% -
  Horiz. % 24.12% 162.33% 137.13% 97.02% 43.90% 153.66% 100.00%
EPS 0.09 1.17 1.47 1.06 0.53 2.15 1.51 -84.72%
  QoQ % -92.31% -20.41% 38.68% 100.00% -75.35% 42.38% -
  Horiz. % 5.96% 77.48% 97.35% 70.20% 35.10% 142.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1114 0.1082 0.1102 0.1070 0.1023 0.0838 0.0886 16.48%
  QoQ % 2.96% -1.81% 2.99% 4.59% 22.08% -5.42% -
  Horiz. % 125.73% 122.12% 124.38% 120.77% 115.46% 94.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.0500 0.9800 0.9900 1.2500 1.3300 1.6200 1.1500 -
P/RPS 9.48 1.28 1.53 2.73 6.43 1.93 2.04 178.21%
  QoQ % 640.62% -16.34% -43.96% -57.54% 233.16% -5.39% -
  Horiz. % 464.71% 62.75% 75.00% 133.82% 315.20% 94.61% 100.00%
P/EPS 89.74 6.54 5.27 9.22 19.50 5.09 4.98 586.13%
  QoQ % 1,272.17% 24.10% -42.84% -52.72% 283.10% 2.21% -
  Horiz. % 1,802.01% 131.33% 105.82% 185.14% 391.57% 102.21% 100.00%
EY 1.11 15.29 18.98 10.85 5.13 19.66 20.06 -85.45%
  QoQ % -92.74% -19.44% 74.93% 111.50% -73.91% -1.99% -
  Horiz. % 5.53% 76.22% 94.62% 54.09% 25.57% 98.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.76 0.71 0.70 0.91 1.02 1.31 0.85 -7.18%
  QoQ % 7.04% 1.43% -23.08% -10.78% -22.14% 54.12% -
  Horiz. % 89.41% 83.53% 82.35% 107.06% 120.00% 154.12% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 -
Price 1.0700 1.1100 0.9800 1.1000 1.4400 1.4400 1.5400 -
P/RPS 9.66 1.45 1.51 2.40 6.96 1.72 2.74 131.46%
  QoQ % 566.21% -3.97% -37.08% -65.52% 304.65% -37.23% -
  Horiz. % 352.55% 52.92% 55.11% 87.59% 254.01% 62.77% 100.00%
P/EPS 91.45 7.41 5.22 8.11 21.11 4.52 6.68 471.36%
  QoQ % 1,134.14% 41.95% -35.64% -61.58% 367.04% -32.34% -
  Horiz. % 1,369.01% 110.93% 78.14% 121.41% 316.02% 67.66% 100.00%
EY 1.09 13.50 19.17 12.33 4.74 22.11 14.98 -82.54%
  QoQ % -91.93% -29.58% 55.47% 160.13% -78.56% 47.60% -
  Horiz. % 7.28% 90.12% 127.97% 82.31% 31.64% 147.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.80 0.70 0.80 1.10 1.16 1.14 -23.00%
  QoQ % -3.75% 14.29% -12.50% -27.27% -5.17% 1.75% -
  Horiz. % 67.54% 70.18% 61.40% 70.18% 96.49% 101.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers