Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2008-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 15-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -75.23%    YoY -     19.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 138,718 117,218 82,960 37,414 131,315 85,553 55,295 84.11%
  QoQ % 18.34% 41.29% 121.74% -71.51% 53.49% 54.72% -
  Horiz. % 250.87% 211.99% 150.03% 67.66% 237.48% 154.72% 100.00%
PBT 39,978 47,212 34,340 16,693 49,002 30,517 16,906 77.03%
  QoQ % -15.32% 37.48% 105.71% -65.93% 60.57% 80.51% -
  Horiz. % 236.47% 279.26% 203.12% 98.74% 289.85% 180.51% 100.00%
Tax -12,433 -12,876 -9,611 -4,241 1,110 4,741 6,588 -
  QoQ % 3.44% -33.97% -126.62% -482.07% -76.59% -28.04% -
  Horiz. % -188.72% -195.45% -145.89% -64.37% 16.85% 71.96% 100.00%
NP 27,545 34,336 24,729 12,452 50,112 35,258 23,494 11.13%
  QoQ % -19.78% 38.85% 98.59% -75.15% 42.13% 50.07% -
  Horiz. % 117.24% 146.15% 105.26% 53.00% 213.30% 150.07% 100.00%
NP to SH 27,200 34,013 24,527 12,340 49,815 35,076 23,391 10.53%
  QoQ % -20.03% 38.68% 98.76% -75.23% 42.02% 49.96% -
  Horiz. % 116.28% 145.41% 104.86% 52.76% 212.97% 149.96% 100.00%
Tax Rate 31.10 % 27.27 % 27.99 % 25.41 % -2.27 % -15.54 % -38.97 % -
  QoQ % 14.04% -2.57% 10.15% 1,219.38% 85.39% 60.12% -
  Horiz. % -79.80% -69.98% -71.82% -65.20% 5.82% 39.88% 100.00%
Total Cost 111,173 82,882 58,231 24,962 81,203 50,295 31,801 129.47%
  QoQ % 34.13% 42.33% 133.28% -69.26% 61.45% 58.16% -
  Horiz. % 349.59% 260.63% 183.11% 78.49% 255.35% 158.16% 100.00%
Net Worth 250,509 255,233 247,802 237,029 193,974 205,256 194,266 18.38%
  QoQ % -1.85% 3.00% 4.54% 22.20% -5.50% 5.66% -
  Horiz. % 128.95% 131.38% 127.56% 122.01% 99.85% 105.66% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 250,509 255,233 247,802 237,029 193,974 205,256 194,266 18.38%
  QoQ % -1.85% 3.00% 4.54% 22.20% -5.50% 5.66% -
  Horiz. % 128.95% 131.38% 127.56% 122.01% 99.85% 105.66% 100.00%
NOSH 181,528 181,016 180,877 180,938 156,431 152,041 151,889 12.56%
  QoQ % 0.28% 0.08% -0.03% 15.67% 2.89% 0.10% -
  Horiz. % 119.51% 119.18% 119.08% 119.12% 102.99% 100.10% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 19.86 % 29.29 % 29.81 % 33.28 % 38.16 % 41.21 % 42.49 % -39.63%
  QoQ % -32.20% -1.74% -10.43% -12.79% -7.40% -3.01% -
  Horiz. % 46.74% 68.93% 70.16% 78.32% 89.81% 96.99% 100.00%
ROE 10.86 % 13.33 % 9.90 % 5.21 % 25.68 % 17.09 % 12.04 % -6.62%
  QoQ % -18.53% 34.65% 90.02% -79.71% 50.26% 41.94% -
  Horiz. % 90.20% 110.71% 82.23% 43.27% 213.29% 141.94% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.42 64.76 45.87 20.68 83.94 56.27 36.40 63.59%
  QoQ % 18.00% 41.18% 121.81% -75.36% 49.17% 54.59% -
  Horiz. % 209.95% 177.91% 126.02% 56.81% 230.60% 154.59% 100.00%
EPS 15.00 18.79 13.56 6.82 32.03 23.07 15.40 -1.73%
  QoQ % -20.17% 38.57% 98.83% -78.71% 38.84% 49.81% -
  Horiz. % 97.40% 122.01% 88.05% 44.29% 207.99% 149.81% 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 1.3800 1.4100 1.3700 1.3100 1.2400 1.3500 1.2790 5.17%
  QoQ % -2.13% 2.92% 4.58% 5.65% -8.15% 5.55% -
  Horiz. % 107.90% 110.24% 107.11% 102.42% 96.95% 105.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.99 5.06 3.58 1.62 5.67 3.69 2.39 84.00%
  QoQ % 18.38% 41.34% 120.99% -71.43% 53.66% 54.39% -
  Horiz. % 250.63% 211.72% 149.79% 67.78% 237.24% 154.39% 100.00%
EPS 1.17 1.47 1.06 0.53 2.15 1.51 1.01 10.25%
  QoQ % -20.41% 38.68% 100.00% -75.35% 42.38% 49.50% -
  Horiz. % 115.84% 145.54% 104.95% 52.48% 212.87% 149.50% 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 0.1082 0.1102 0.1070 0.1023 0.0838 0.0886 0.0839 18.39%
  QoQ % -1.81% 2.99% 4.59% 22.08% -5.42% 5.60% -
  Horiz. % 128.96% 131.35% 127.53% 121.93% 99.88% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.9800 0.9900 1.2500 1.3300 1.6200 1.1500 1.0300 -
P/RPS 1.28 1.53 2.73 6.43 1.93 2.04 2.83 -40.94%
  QoQ % -16.34% -43.96% -57.54% 233.16% -5.39% -27.92% -
  Horiz. % 45.23% 54.06% 96.47% 227.21% 68.20% 72.08% 100.00%
P/EPS 6.54 5.27 9.22 19.50 5.09 4.98 6.69 -1.49%
  QoQ % 24.10% -42.84% -52.72% 283.10% 2.21% -25.56% -
  Horiz. % 97.76% 78.77% 137.82% 291.48% 76.08% 74.44% 100.00%
EY 15.29 18.98 10.85 5.13 19.66 20.06 14.95 1.50%
  QoQ % -19.44% 74.93% 111.50% -73.91% -1.99% 34.18% -
  Horiz. % 102.27% 126.96% 72.58% 34.31% 131.51% 134.18% 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 0.71 0.70 0.91 1.02 1.31 0.85 0.81 -8.37%
  QoQ % 1.43% -23.08% -10.78% -22.14% 54.12% 4.94% -
  Horiz. % 87.65% 86.42% 112.35% 125.93% 161.73% 104.94% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 -
Price 1.1100 0.9800 1.1000 1.4400 1.4400 1.5400 1.0100 -
P/RPS 1.45 1.51 2.40 6.96 1.72 2.74 2.77 -34.92%
  QoQ % -3.97% -37.08% -65.52% 304.65% -37.23% -1.08% -
  Horiz. % 52.35% 54.51% 86.64% 251.26% 62.09% 98.92% 100.00%
P/EPS 7.41 5.22 8.11 21.11 4.52 6.68 6.56 8.42%
  QoQ % 41.95% -35.64% -61.58% 367.04% -32.34% 1.83% -
  Horiz. % 112.96% 79.57% 123.63% 321.80% 68.90% 101.83% 100.00%
EY 13.50 19.17 12.33 4.74 22.11 14.98 15.25 -7.77%
  QoQ % -29.58% 55.47% 160.13% -78.56% 47.60% -1.77% -
  Horiz. % 88.52% 125.70% 80.85% 31.08% 144.98% 98.23% 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 0.80 0.70 0.80 1.10 1.16 1.14 0.79 0.84%
  QoQ % 14.29% -12.50% -27.27% -5.17% 1.75% 44.30% -
  Horiz. % 101.27% 88.61% 101.27% 139.24% 146.84% 144.30% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers