Highlights

[KRETAM] QoQ Quarter Result on 2008-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 18-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -22.13%    YoY -     -18.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,982 20,560 21,500 34,258 45,546 37,414 45,762 -19.63%
  QoQ % 60.42% -4.37% -37.24% -24.78% 21.74% -18.24% -
  Horiz. % 72.07% 44.93% 46.98% 74.86% 99.53% 81.76% 100.00%
PBT 13,714 3,391 -7,234 12,873 17,647 16,693 26,820 -36.08%
  QoQ % 304.42% 146.88% -156.20% -27.05% 5.71% -37.76% -
  Horiz. % 51.13% 12.64% -26.97% 48.00% 65.80% 62.24% 100.00%
Tax -3,372 -1,214 443 -3,264 -5,371 -4,241 -3,631 -4.82%
  QoQ % -177.76% -374.04% 113.57% 39.23% -26.64% -16.80% -
  Horiz. % 92.87% 33.43% -12.20% 89.89% 147.92% 116.80% 100.00%
NP 10,342 2,177 -6,791 9,609 12,276 12,452 23,189 -41.66%
  QoQ % 375.06% 132.06% -170.67% -21.73% -1.41% -46.30% -
  Horiz. % 44.60% 9.39% -29.29% 41.44% 52.94% 53.70% 100.00%
NP to SH 10,276 2,171 -6,813 9,489 12,186 12,340 11,686 -8.22%
  QoQ % 373.33% 131.87% -171.80% -22.13% -1.25% 5.60% -
  Horiz. % 87.93% 18.58% -58.30% 81.20% 104.28% 105.60% 100.00%
Tax Rate 24.59 % 35.80 % - % 25.36 % 30.44 % 25.41 % 13.54 % 48.91%
  QoQ % -31.31% 0.00% 0.00% -16.69% 19.80% 87.67% -
  Horiz. % 181.61% 264.40% 0.00% 187.30% 224.82% 187.67% 100.00%
Total Cost 22,640 18,383 28,291 24,649 33,270 24,962 22,573 0.20%
  QoQ % 23.16% -35.02% 14.78% -25.91% 33.28% 10.58% -
  Horiz. % 100.30% 81.44% 125.33% 109.20% 147.39% 110.58% 100.00%
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.83%
  QoQ % 3.93% 2.88% -1.81% 2.93% 4.66% 39.91% -
  Horiz. % 158.23% 152.24% 147.99% 150.72% 146.43% 139.91% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 268,069 257,922 250,709 255,333 248,065 237,029 169,414 35.83%
  QoQ % 3.93% 2.88% -1.81% 2.93% 4.66% 39.91% -
  Horiz. % 158.23% 152.24% 147.99% 150.72% 146.43% 139.91% 100.00%
NOSH 186,159 185,555 182,999 181,087 181,069 180,938 169,414 6.49%
  QoQ % 0.33% 1.40% 1.06% 0.01% 0.07% 6.80% -
  Horiz. % 109.88% 109.53% 108.02% 106.89% 106.88% 106.80% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 31.36 % 10.59 % -31.59 % 28.05 % 26.95 % 33.28 % 50.67 % -27.40%
  QoQ % 196.13% 133.52% -212.62% 4.08% -19.02% -34.32% -
  Horiz. % 61.89% 20.90% -62.34% 55.36% 53.19% 65.68% 100.00%
ROE 3.83 % 0.84 % -2.72 % 3.72 % 4.91 % 5.21 % 6.90 % -32.48%
  QoQ % 355.95% 130.88% -173.12% -24.24% -5.76% -24.49% -
  Horiz. % 55.51% 12.17% -39.42% 53.91% 71.16% 75.51% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.72 11.08 11.75 18.92 25.15 20.68 27.01 -24.52%
  QoQ % 59.93% -5.70% -37.90% -24.77% 21.62% -23.44% -
  Horiz. % 65.61% 41.02% 43.50% 70.05% 93.11% 76.56% 100.00%
EPS 5.52 1.17 -3.79 5.24 6.73 6.82 8.96 -27.62%
  QoQ % 371.79% 130.87% -172.33% -22.14% -1.32% -23.88% -
  Horiz. % 61.61% 13.06% -42.30% 58.48% 75.11% 76.12% 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 1.4400 1.3900 1.3700 1.4100 1.3700 1.3100 1.0000 27.55%
  QoQ % 3.60% 1.46% -2.84% 2.92% 4.58% 31.00% -
  Horiz. % 144.00% 139.00% 137.00% 141.00% 137.00% 131.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.42 0.88 0.92 1.47 1.96 1.61 1.97 -19.62%
  QoQ % 61.36% -4.35% -37.41% -25.00% 21.74% -18.27% -
  Horiz. % 72.08% 44.67% 46.70% 74.62% 99.49% 81.73% 100.00%
EPS 0.44 0.09 -0.29 0.41 0.52 0.53 0.50 -8.18%
  QoQ % 388.89% 131.03% -170.73% -21.15% -1.89% 6.00% -
  Horiz. % 88.00% 18.00% -58.00% 82.00% 104.00% 106.00% 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 0.1152 0.1108 0.1077 0.1097 0.1066 0.1018 0.0728 35.83%
  QoQ % 3.97% 2.88% -1.82% 2.91% 4.72% 39.84% -
  Horiz. % 158.24% 152.20% 147.94% 150.69% 146.43% 139.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 1.6200 -
P/RPS 6.15 9.48 8.34 5.23 4.97 6.43 6.00 1.66%
  QoQ % -35.13% 13.67% 59.46% 5.23% -22.71% 7.17% -
  Horiz. % 102.50% 158.00% 139.00% 87.17% 82.83% 107.17% 100.00%
P/EPS 19.75 89.74 -26.32 18.89 18.57 19.50 23.49 -10.93%
  QoQ % -77.99% 440.96% -239.33% 1.72% -4.77% -16.99% -
  Horiz. % 84.08% 382.03% -112.05% 80.42% 79.05% 83.01% 100.00%
EY 5.06 1.11 -3.80 5.29 5.38 5.13 4.26 12.17%
  QoQ % 355.86% 129.21% -171.83% -1.67% 4.87% 20.42% -
  Horiz. % 118.78% 26.06% -89.20% 124.18% 126.29% 120.42% 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 0.76 0.72 0.70 0.91 1.02 1.62 -39.65%
  QoQ % 0.00% 5.56% 2.86% -23.08% -10.78% -37.04% -
  Horiz. % 46.91% 46.91% 44.44% 43.21% 56.17% 62.96% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 26/02/08 -
Price 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 1.4400 -
P/RPS 6.43 9.66 9.45 5.18 4.37 6.96 5.33 13.34%
  QoQ % -33.44% 2.22% 82.43% 18.54% -37.21% 30.58% -
  Horiz. % 120.64% 181.24% 177.30% 97.19% 81.99% 130.58% 100.00%
P/EPS 20.65 91.45 -29.82 18.70 16.34 21.11 20.88 -0.74%
  QoQ % -77.42% 406.67% -259.47% 14.44% -22.60% 1.10% -
  Horiz. % 98.90% 437.98% -142.82% 89.56% 78.26% 101.10% 100.00%
EY 4.84 1.09 -3.35 5.35 6.12 4.74 4.79 0.70%
  QoQ % 344.04% 132.54% -162.62% -12.58% 29.11% -1.04% -
  Horiz. % 101.04% 22.76% -69.94% 111.69% 127.77% 98.96% 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 0.79 0.77 0.81 0.70 0.80 1.10 1.44 -33.01%
  QoQ % 2.60% -4.94% 15.71% -12.50% -27.27% -23.61% -
  Horiz. % 54.86% 53.47% 56.25% 48.61% 55.56% 76.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

208  555  589  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.25+0.025 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.75-0.03 
 MAHSING 0.915-0.045 
 VIVOCOM 0.05+0.005 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS