Highlights

[KRETAM] QoQ 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 -     5.60%    YoY -     19.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 21,500 34,258 45,546 37,414 45,762 30,258 29,930 -19.71%
  QoQ % -37.24% -24.78% 21.74% -18.24% 51.24% 1.10% -
  Horiz. % 71.83% 114.46% 152.18% 125.01% 152.90% 101.10% 100.00%
PBT -7,234 12,873 17,647 16,693 26,820 13,612 10,611 -
  QoQ % -156.20% -27.05% 5.71% -37.76% 97.03% 28.28% -
  Horiz. % -68.17% 121.32% 166.31% 157.32% 252.76% 128.28% 100.00%
Tax 443 -3,264 -5,371 -4,241 -3,631 -1,847 2,519 -68.44%
  QoQ % 113.57% 39.23% -26.64% -16.80% -96.59% -173.32% -
  Horiz. % 17.59% -129.58% -213.22% -168.36% -144.14% -73.32% 100.00%
NP -6,791 9,609 12,276 12,452 23,189 11,765 13,130 -
  QoQ % -170.67% -21.73% -1.41% -46.30% 97.10% -10.40% -
  Horiz. % -51.72% 73.18% 93.50% 94.84% 176.61% 89.60% 100.00%
NP to SH -6,813 9,489 12,186 12,340 11,686 11,686 13,063 -
  QoQ % -171.80% -22.13% -1.25% 5.60% 0.00% -10.54% -
  Horiz. % -52.15% 72.64% 93.29% 94.47% 89.46% 89.46% 100.00%
Tax Rate - % 25.36 % 30.44 % 25.41 % 13.54 % 13.57 % -23.74 % -
  QoQ % 0.00% -16.69% 19.80% 87.67% -0.22% 157.16% -
  Horiz. % 0.00% -106.82% -128.22% -107.03% -57.03% -57.16% 100.00%
Total Cost 28,291 24,649 33,270 24,962 22,573 18,493 16,800 41.32%
  QoQ % 14.78% -25.91% 33.28% 10.58% 22.06% 10.08% -
  Horiz. % 168.40% 146.72% 198.04% 148.58% 134.36% 110.08% 100.00%
Net Worth 250,709 255,333 248,065 237,029 169,414 205,685 194,274 18.44%
  QoQ % -1.81% 2.93% 4.66% 39.91% -17.63% 5.87% -
  Horiz. % 129.05% 131.43% 127.69% 122.01% 87.20% 105.87% 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 250,709 255,333 248,065 237,029 169,414 205,685 194,274 18.44%
  QoQ % -1.81% 2.93% 4.66% 39.91% -17.63% 5.87% -
  Horiz. % 129.05% 131.43% 127.69% 122.01% 87.20% 105.87% 100.00%
NOSH 182,999 181,087 181,069 180,938 169,414 152,359 151,895 13.16%
  QoQ % 1.06% 0.01% 0.07% 6.80% 11.19% 0.31% -
  Horiz. % 120.48% 119.22% 119.21% 119.12% 111.53% 100.31% 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 -31.59 % 28.05 % 26.95 % 33.28 % 50.67 % 38.88 % 43.87 % -
  QoQ % -212.62% 4.08% -19.02% -34.32% 30.32% -11.37% -
  Horiz. % -72.01% 63.94% 61.43% 75.86% 115.50% 88.63% 100.00%
ROE -2.72 % 3.72 % 4.91 % 5.21 % 6.90 % 5.68 % 6.72 % -
  QoQ % -173.12% -24.24% -5.76% -24.49% 21.48% -15.48% -
  Horiz. % -40.48% 55.36% 73.07% 77.53% 102.68% 84.52% 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 11.75 18.92 25.15 20.68 27.01 19.86 19.70 -29.03%
  QoQ % -37.90% -24.77% 21.62% -23.44% 36.00% 0.81% -
  Horiz. % 59.64% 96.04% 127.66% 104.97% 137.11% 100.81% 100.00%
EPS -3.79 5.24 6.73 6.82 8.96 7.67 8.60 -
  QoQ % -172.33% -22.14% -1.32% -23.88% 16.82% -10.81% -
  Horiz. % -44.07% 60.93% 78.26% 79.30% 104.19% 89.19% 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 1.3700 1.4100 1.3700 1.3100 1.0000 1.3500 1.2790 4.67%
  QoQ % -2.84% 2.92% 4.58% 31.00% -25.93% 5.55% -
  Horiz. % 107.11% 110.24% 107.11% 102.42% 78.19% 105.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.92 1.47 1.96 1.61 1.97 1.30 1.29 -20.09%
  QoQ % -37.41% -25.00% 21.74% -18.27% 51.54% 0.78% -
  Horiz. % 71.32% 113.95% 151.94% 124.81% 152.71% 100.78% 100.00%
EPS -0.29 0.41 0.52 0.53 0.50 0.50 0.56 -
  QoQ % -170.73% -21.15% -1.89% 6.00% 0.00% -10.71% -
  Horiz. % -51.79% 73.21% 92.86% 94.64% 89.29% 89.29% 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 0.1077 0.1097 0.1066 0.1018 0.0728 0.0884 0.0835 18.40%
  QoQ % -1.82% 2.91% 4.72% 39.84% -17.65% 5.87% -
  Horiz. % 128.98% 131.38% 127.66% 121.92% 87.19% 105.87% 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 8.34 5.23 4.97 6.43 6.00 5.79 5.23 36.30%
  QoQ % 59.46% 5.23% -22.71% 7.17% 3.63% 10.71% -
  Horiz. % 159.46% 100.00% 95.03% 122.94% 114.72% 110.71% 100.00%
P/EPS -26.32 18.89 18.57 19.50 23.49 14.99 11.98 -
  QoQ % -239.33% 1.72% -4.77% -16.99% 56.70% 25.13% -
  Horiz. % -219.70% 157.68% 155.01% 162.77% 196.08% 125.13% 100.00%
EY -3.80 5.29 5.38 5.13 4.26 6.67 8.35 -
  QoQ % -171.83% -1.67% 4.87% 20.42% -36.13% -20.12% -
  Horiz. % -45.51% 63.35% 64.43% 61.44% 51.02% 79.88% 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 0.72 0.70 0.91 1.02 1.62 0.85 0.81 -7.52%
  QoQ % 2.86% -23.08% -10.78% -37.04% 90.59% 4.94% -
  Horiz. % 88.89% 86.42% 112.35% 125.93% 200.00% 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 9.45 5.18 4.37 6.96 5.33 7.75 5.13 49.99%
  QoQ % 82.43% 18.54% -37.21% 30.58% -31.23% 51.07% -
  Horiz. % 184.21% 100.97% 85.19% 135.67% 103.90% 151.07% 100.00%
P/EPS -29.82 18.70 16.34 21.11 20.88 20.08 11.74 -
  QoQ % -259.47% 14.44% -22.60% 1.10% 3.98% 71.04% -
  Horiz. % -254.00% 159.28% 139.18% 179.81% 177.85% 171.04% 100.00%
EY -3.35 5.35 6.12 4.74 4.79 4.98 8.51 -
  QoQ % -162.62% -12.58% 29.11% -1.04% -3.82% -41.48% -
  Horiz. % -39.37% 62.87% 71.92% 55.70% 56.29% 58.52% 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 0.81 0.70 0.80 1.10 1.44 1.14 0.79 1.67%
  QoQ % 15.71% -12.50% -27.27% -23.61% 26.32% 44.30% -
  Horiz. % 102.53% 88.61% 101.27% 139.24% 182.28% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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