Highlights

[KRETAM] QoQ Quarter Result on 2007-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     0.00%    YoY -     1,904.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,258 45,546 37,414 45,762 30,258 29,930 25,365 22.12%
  QoQ % -24.78% 21.74% -18.24% 51.24% 1.10% 18.00% -
  Horiz. % 135.06% 179.56% 147.50% 180.41% 119.29% 118.00% 100.00%
PBT 12,873 17,647 16,693 26,820 13,612 10,611 6,296 60.88%
  QoQ % -27.05% 5.71% -37.76% 97.03% 28.28% 68.54% -
  Horiz. % 204.46% 280.29% 265.14% 425.98% 216.20% 168.54% 100.00%
Tax -3,264 -5,371 -4,241 -3,631 -1,847 2,519 4,069 -
  QoQ % 39.23% -26.64% -16.80% -96.59% -173.32% -38.09% -
  Horiz. % -80.22% -132.00% -104.23% -89.24% -45.39% 61.91% 100.00%
NP 9,609 12,276 12,452 23,189 11,765 13,130 10,365 -4.91%
  QoQ % -21.73% -1.41% -46.30% 97.10% -10.40% 26.68% -
  Horiz. % 92.71% 118.44% 120.14% 223.72% 113.51% 126.68% 100.00%
NP to SH 9,489 12,186 12,340 11,686 11,686 13,063 10,329 -5.48%
  QoQ % -22.13% -1.25% 5.60% 0.00% -10.54% 26.47% -
  Horiz. % 91.87% 117.98% 119.47% 113.14% 113.14% 126.47% 100.00%
Tax Rate 25.36 % 30.44 % 25.41 % 13.54 % 13.57 % -23.74 % -64.63 % -
  QoQ % -16.69% 19.80% 87.67% -0.22% 157.16% 63.27% -
  Horiz. % -39.24% -47.10% -39.32% -20.95% -21.00% 36.73% 100.00%
Total Cost 24,649 33,270 24,962 22,573 18,493 16,800 15,000 39.13%
  QoQ % -25.91% 33.28% 10.58% 22.06% 10.08% 12.00% -
  Horiz. % 164.33% 221.80% 166.41% 150.49% 123.29% 112.00% 100.00%
Net Worth 255,333 248,065 237,029 169,414 205,685 194,274 182,428 25.05%
  QoQ % 2.93% 4.66% 39.91% -17.63% 5.87% 6.49% -
  Horiz. % 139.96% 135.98% 129.93% 92.87% 112.75% 106.49% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 255,333 248,065 237,029 169,414 205,685 194,274 182,428 25.05%
  QoQ % 2.93% 4.66% 39.91% -17.63% 5.87% 6.49% -
  Horiz. % 139.96% 135.98% 129.93% 92.87% 112.75% 106.49% 100.00%
NOSH 181,087 181,069 180,938 169,414 152,359 151,895 151,897 12.40%
  QoQ % 0.01% 0.07% 6.80% 11.19% 0.31% -0.00% -
  Horiz. % 119.22% 119.21% 119.12% 111.53% 100.30% 100.00% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 28.05 % 26.95 % 33.28 % 50.67 % 38.88 % 43.87 % 40.86 % -22.13%
  QoQ % 4.08% -19.02% -34.32% 30.32% -11.37% 7.37% -
  Horiz. % 68.65% 65.96% 81.45% 124.01% 95.15% 107.37% 100.00%
ROE 3.72 % 4.91 % 5.21 % 6.90 % 5.68 % 6.72 % 5.66 % -24.35%
  QoQ % -24.24% -5.76% -24.49% 21.48% -15.48% 18.73% -
  Horiz. % 65.72% 86.75% 92.05% 121.91% 100.35% 118.73% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.92 25.15 20.68 27.01 19.86 19.70 16.70 8.65%
  QoQ % -24.77% 21.62% -23.44% 36.00% 0.81% 17.96% -
  Horiz. % 113.29% 150.60% 123.83% 161.74% 118.92% 117.96% 100.00%
EPS 5.24 6.73 6.82 8.96 7.67 8.60 6.80 -15.91%
  QoQ % -22.14% -1.32% -23.88% 16.82% -10.81% 26.47% -
  Horiz. % 77.06% 98.97% 100.29% 131.76% 112.79% 126.47% 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 1.4100 1.3700 1.3100 1.0000 1.3500 1.2790 1.2010 11.26%
  QoQ % 2.92% 4.58% 31.00% -25.93% 5.55% 6.49% -
  Horiz. % 117.40% 114.07% 109.08% 83.26% 112.41% 106.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.47 1.96 1.61 1.97 1.30 1.29 1.09 22.00%
  QoQ % -25.00% 21.74% -18.27% 51.54% 0.78% 18.35% -
  Horiz. % 134.86% 179.82% 147.71% 180.73% 119.27% 118.35% 100.00%
EPS 0.41 0.52 0.53 0.50 0.50 0.56 0.44 -4.59%
  QoQ % -21.15% -1.89% 6.00% 0.00% -10.71% 27.27% -
  Horiz. % 93.18% 118.18% 120.45% 113.64% 113.64% 127.27% 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 0.1097 0.1066 0.1018 0.0728 0.0884 0.0835 0.0784 25.02%
  QoQ % 2.91% 4.72% 39.84% -17.65% 5.87% 6.51% -
  Horiz. % 139.92% 135.97% 129.85% 92.86% 112.76% 106.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.9900 1.2500 1.3300 1.6200 1.1500 1.0300 0.8000 -
P/RPS 5.23 4.97 6.43 6.00 5.79 5.23 4.79 6.02%
  QoQ % 5.23% -22.71% 7.17% 3.63% 10.71% 9.19% -
  Horiz. % 109.19% 103.76% 134.24% 125.26% 120.88% 109.19% 100.00%
P/EPS 18.89 18.57 19.50 23.49 14.99 11.98 11.76 37.04%
  QoQ % 1.72% -4.77% -16.99% 56.70% 25.13% 1.87% -
  Horiz. % 160.63% 157.91% 165.82% 199.74% 127.47% 101.87% 100.00%
EY 5.29 5.38 5.13 4.26 6.67 8.35 8.50 -27.04%
  QoQ % -1.67% 4.87% 20.42% -36.13% -20.12% -1.76% -
  Horiz. % 62.24% 63.29% 60.35% 50.12% 78.47% 98.24% 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 0.70 0.91 1.02 1.62 0.85 0.81 0.67 2.96%
  QoQ % -23.08% -10.78% -37.04% 90.59% 4.94% 20.90% -
  Horiz. % 104.48% 135.82% 152.24% 241.79% 126.87% 120.90% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 18/08/08 15/05/08 26/02/08 15/11/07 13/08/07 18/05/07 -
Price 0.9800 1.1000 1.4400 1.4400 1.5400 1.0100 0.8000 -
P/RPS 5.18 4.37 6.96 5.33 7.75 5.13 4.79 5.34%
  QoQ % 18.54% -37.21% 30.58% -31.23% 51.07% 7.10% -
  Horiz. % 108.14% 91.23% 145.30% 111.27% 161.80% 107.10% 100.00%
P/EPS 18.70 16.34 21.11 20.88 20.08 11.74 11.76 36.12%
  QoQ % 14.44% -22.60% 1.10% 3.98% 71.04% -0.17% -
  Horiz. % 159.01% 138.95% 179.51% 177.55% 170.75% 99.83% 100.00%
EY 5.35 6.12 4.74 4.79 4.98 8.51 8.50 -26.49%
  QoQ % -12.58% 29.11% -1.04% -3.82% -41.48% 0.12% -
  Horiz. % 62.94% 72.00% 55.76% 56.35% 58.59% 100.12% 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 0.70 0.80 1.10 1.44 1.14 0.79 0.67 2.96%
  QoQ % -12.50% -27.27% -23.61% 26.32% 44.30% 17.91% -
  Horiz. % 104.48% 119.40% 164.18% 214.93% 170.15% 117.91% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  308  621  1077 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.825+0.03 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.1850.00 
 TNLOGIS 0.87+0.105 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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