Highlights

[KRETAM] QoQ Quarter Result on 2008-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -171.80%    YoY -     -158.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,804 32,982 20,560 21,500 34,258 45,546 37,414 -15.99%
  QoQ % -12.67% 60.42% -4.37% -37.24% -24.78% 21.74% -
  Horiz. % 76.99% 88.15% 54.95% 57.47% 91.56% 121.74% 100.00%
PBT 6,020 13,714 3,391 -7,234 12,873 17,647 16,693 -49.30%
  QoQ % -56.10% 304.42% 146.88% -156.20% -27.05% 5.71% -
  Horiz. % 36.06% 82.15% 20.31% -43.34% 77.12% 105.71% 100.00%
Tax -1,557 -3,372 -1,214 443 -3,264 -5,371 -4,241 -48.70%
  QoQ % 53.83% -177.76% -374.04% 113.57% 39.23% -26.64% -
  Horiz. % 36.71% 79.51% 28.63% -10.45% 76.96% 126.64% 100.00%
NP 4,463 10,342 2,177 -6,791 9,609 12,276 12,452 -49.51%
  QoQ % -56.85% 375.06% 132.06% -170.67% -21.73% -1.41% -
  Horiz. % 35.84% 83.05% 17.48% -54.54% 77.17% 98.59% 100.00%
NP to SH 4,412 10,276 2,171 -6,813 9,489 12,186 12,340 -49.59%
  QoQ % -57.07% 373.33% 131.87% -171.80% -22.13% -1.25% -
  Horiz. % 35.75% 83.27% 17.59% -55.21% 76.90% 98.75% 100.00%
Tax Rate 25.86 % 24.59 % 35.80 % - % 25.36 % 30.44 % 25.41 % 1.18%
  QoQ % 5.16% -31.31% 0.00% 0.00% -16.69% 19.80% -
  Horiz. % 101.77% 96.77% 140.89% 0.00% 99.80% 119.80% 100.00%
Total Cost 24,341 22,640 18,383 28,291 24,649 33,270 24,962 -1.66%
  QoQ % 7.51% 23.16% -35.02% 14.78% -25.91% 33.28% -
  Horiz. % 97.51% 90.70% 73.64% 113.34% 98.75% 133.28% 100.00%
Net Worth 271,794 268,069 257,922 250,709 255,333 248,065 237,029 9.54%
  QoQ % 1.39% 3.93% 2.88% -1.81% 2.93% 4.66% -
  Horiz. % 114.67% 113.10% 108.81% 105.77% 107.72% 104.66% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 271,794 268,069 257,922 250,709 255,333 248,065 237,029 9.54%
  QoQ % 1.39% 3.93% 2.88% -1.81% 2.93% 4.66% -
  Horiz. % 114.67% 113.10% 108.81% 105.77% 107.72% 104.66% 100.00%
NOSH 186,160 186,159 185,555 182,999 181,087 181,069 180,938 1.91%
  QoQ % 0.00% 0.33% 1.40% 1.06% 0.01% 0.07% -
  Horiz. % 102.89% 102.89% 102.55% 101.14% 100.08% 100.07% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.49 % 31.36 % 10.59 % -31.59 % 28.05 % 26.95 % 33.28 % -39.91%
  QoQ % -50.61% 196.13% 133.52% -212.62% 4.08% -19.02% -
  Horiz. % 46.54% 94.23% 31.82% -94.92% 84.28% 80.98% 100.00%
ROE 1.62 % 3.83 % 0.84 % -2.72 % 3.72 % 4.91 % 5.21 % -54.07%
  QoQ % -57.70% 355.95% 130.88% -173.12% -24.24% -5.76% -
  Horiz. % 31.09% 73.51% 16.12% -52.21% 71.40% 94.24% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.47 17.72 11.08 11.75 18.92 25.15 20.68 -17.58%
  QoQ % -12.70% 59.93% -5.70% -37.90% -24.77% 21.62% -
  Horiz. % 74.81% 85.69% 53.58% 56.82% 91.49% 121.62% 100.00%
EPS 2.37 5.52 1.17 -3.79 5.24 6.73 6.82 -50.54%
  QoQ % -57.07% 371.79% 130.87% -172.33% -22.14% -1.32% -
  Horiz. % 34.75% 80.94% 17.16% -55.57% 76.83% 98.68% 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 1.4600 1.4400 1.3900 1.3700 1.4100 1.3700 1.3100 7.49%
  QoQ % 1.39% 3.60% 1.46% -2.84% 2.92% 4.58% -
  Horiz. % 111.45% 109.92% 106.11% 104.58% 107.63% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.24 1.42 0.89 0.93 1.48 1.97 1.62 -16.31%
  QoQ % -12.68% 59.55% -4.30% -37.16% -24.87% 21.60% -
  Horiz. % 76.54% 87.65% 54.94% 57.41% 91.36% 121.60% 100.00%
EPS 0.19 0.44 0.09 -0.29 0.41 0.53 0.53 -49.50%
  QoQ % -56.82% 388.89% 131.03% -170.73% -22.64% 0.00% -
  Horiz. % 35.85% 83.02% 16.98% -54.72% 77.36% 100.00% 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 0.1174 0.1157 0.1114 0.1082 0.1102 0.1071 0.1023 9.60%
  QoQ % 1.47% 3.86% 2.96% -1.81% 2.89% 4.69% -
  Horiz. % 114.76% 113.10% 108.90% 105.77% 107.72% 104.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.1000 1.0900 1.0500 0.9800 0.9900 1.2500 1.3300 -
P/RPS 7.11 6.15 9.48 8.34 5.23 4.97 6.43 6.92%
  QoQ % 15.61% -35.13% 13.67% 59.46% 5.23% -22.71% -
  Horiz. % 110.58% 95.65% 147.43% 129.70% 81.34% 77.29% 100.00%
P/EPS 46.41 19.75 89.74 -26.32 18.89 18.57 19.50 78.16%
  QoQ % 134.99% -77.99% 440.96% -239.33% 1.72% -4.77% -
  Horiz. % 238.00% 101.28% 460.21% -134.97% 96.87% 95.23% 100.00%
EY 2.15 5.06 1.11 -3.80 5.29 5.38 5.13 -43.97%
  QoQ % -57.51% 355.86% 129.21% -171.83% -1.67% 4.87% -
  Horiz. % 41.91% 98.64% 21.64% -74.07% 103.12% 104.87% 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 0.75 0.76 0.76 0.72 0.70 0.91 1.02 -18.52%
  QoQ % -1.32% 0.00% 5.56% 2.86% -23.08% -10.78% -
  Horiz. % 73.53% 74.51% 74.51% 70.59% 68.63% 89.22% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 21/08/09 15/05/09 25/02/09 18/11/08 18/08/08 15/05/08 -
Price 1.1400 1.1400 1.0700 1.1100 0.9800 1.1000 1.4400 -
P/RPS 7.37 6.43 9.66 9.45 5.18 4.37 6.96 3.89%
  QoQ % 14.62% -33.44% 2.22% 82.43% 18.54% -37.21% -
  Horiz. % 105.89% 92.39% 138.79% 135.78% 74.43% 62.79% 100.00%
P/EPS 48.10 20.65 91.45 -29.82 18.70 16.34 21.11 73.07%
  QoQ % 132.93% -77.42% 406.67% -259.47% 14.44% -22.60% -
  Horiz. % 227.85% 97.82% 433.21% -141.26% 88.58% 77.40% 100.00%
EY 2.08 4.84 1.09 -3.35 5.35 6.12 4.74 -42.22%
  QoQ % -57.02% 344.04% 132.54% -162.62% -12.58% 29.11% -
  Horiz. % 43.88% 102.11% 23.00% -70.68% 112.87% 129.11% 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 0.78 0.79 0.77 0.81 0.70 0.80 1.10 -20.46%
  QoQ % -1.27% 2.60% -4.94% 15.71% -12.50% -27.27% -
  Horiz. % 70.91% 71.82% 70.00% 73.64% 63.64% 72.73% 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.
 


 

243  203  504  1346 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.455+0.01 
 MYEG 1.29+0.04 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 ARMADA 0.45+0.01 
 HSI-H8B 0.19+0.005 
 SAPNRG 0.2750.00 
 MTAG 0.505+0.02 
 HSI-C7F 0.355-0.015 
Partners & Brokers