Highlights

[KRETAM] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -54.40%    YoY -     -82.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 392,968 362,266 361,588 345,782 352,972 252,297 298,336 20.18%
  QoQ % 8.47% 0.19% 4.57% -2.04% 39.90% -15.43% -
  Horiz. % 131.72% 121.43% 121.20% 115.90% 118.31% 84.57% 100.00%
PBT 34,424 20,733 25,269 18,304 39,088 55,524 61,668 -32.23%
  QoQ % 66.03% -17.95% 38.05% -53.17% -29.60% -9.96% -
  Horiz. % 55.82% 33.62% 40.98% 29.68% 63.38% 90.04% 100.00%
Tax -15,884 -5,540 -6,765 -5,614 -11,240 -15,824 2,186 -
  QoQ % -186.71% 18.11% -20.51% 50.05% 28.97% -823.66% -
  Horiz. % -726.40% -253.35% -309.39% -256.74% -514.02% -723.66% 100.00%
NP 18,540 15,193 18,504 12,690 27,848 39,700 63,854 -56.19%
  QoQ % 22.03% -17.89% 45.82% -54.43% -29.85% -37.83% -
  Horiz. % 29.03% 23.79% 28.98% 19.87% 43.61% 62.17% 100.00%
NP to SH 18,400 15,043 18,392 12,580 27,588 39,567 63,860 -56.41%
  QoQ % 22.32% -18.21% 46.20% -54.40% -30.28% -38.04% -
  Horiz. % 28.81% 23.56% 28.80% 19.70% 43.20% 61.96% 100.00%
Tax Rate 46.14 % 26.72 % 26.77 % 30.67 % 28.76 % 28.50 % -3.55 % -
  QoQ % 72.68% -0.19% -12.72% 6.64% 0.91% 902.82% -
  Horiz. % -1,299.72% -752.68% -754.08% -863.94% -810.14% -802.82% 100.00%
Total Cost 374,428 347,073 343,084 333,092 325,124 212,597 234,481 36.66%
  QoQ % 7.88% 1.16% 3.00% 2.45% 52.93% -9.33% -
  Horiz. % 159.68% 148.02% 146.32% 142.05% 138.66% 90.67% 100.00%
Net Worth 927,360 183,018 911,062 903,273 901,353 895,902 906,714 1.51%
  QoQ % 406.70% -79.91% 0.86% 0.21% 0.61% -1.19% -
  Horiz. % 102.28% 20.18% 100.48% 99.62% 99.41% 98.81% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 927,360 183,018 911,062 903,273 901,353 895,902 906,714 1.51%
  QoQ % 406.70% -79.91% 0.86% 0.21% 0.61% -1.19% -
  Horiz. % 102.28% 20.18% 100.48% 99.62% 99.41% 98.81% 100.00%
NOSH 1,840,000 365,306 365,888 365,697 364,920 365,674 365,610 193.96%
  QoQ % 403.69% -0.16% 0.05% 0.21% -0.21% 0.02% -
  Horiz. % 503.27% 99.92% 100.08% 100.02% 99.81% 100.02% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.72 % 4.19 % 5.12 % 3.67 % 7.89 % 15.74 % 21.40 % -63.53%
  QoQ % 12.65% -18.16% 39.51% -53.49% -49.87% -26.45% -
  Horiz. % 22.06% 19.58% 23.93% 17.15% 36.87% 73.55% 100.00%
ROE 1.98 % 8.22 % 2.02 % 1.39 % 3.06 % 4.42 % 7.04 % -57.11%
  QoQ % -75.91% 306.93% 45.32% -54.58% -30.77% -37.22% -
  Horiz. % 28.12% 116.76% 28.69% 19.74% 43.47% 62.78% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.36 99.17 98.82 94.55 96.73 68.99 81.60 -59.11%
  QoQ % -78.46% 0.35% 4.52% -2.25% 40.21% -15.45% -
  Horiz. % 26.18% 121.53% 121.10% 115.87% 118.54% 84.55% 100.00%
EPS 1.00 0.82 5.03 3.44 7.56 10.83 17.47 -85.17%
  QoQ % 21.95% -83.70% 46.22% -54.50% -30.19% -38.01% -
  Horiz. % 5.72% 4.69% 28.79% 19.69% 43.27% 61.99% 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 0.5040 0.5010 2.4900 2.4700 2.4700 2.4500 2.4800 -65.47%
  QoQ % 0.60% -79.88% 0.81% 0.00% 0.82% -1.21% -
  Horiz. % 20.32% 20.20% 100.40% 99.60% 99.60% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.97 15.64 15.61 14.93 15.24 10.89 12.88 20.20%
  QoQ % 8.50% 0.19% 4.55% -2.03% 39.94% -15.45% -
  Horiz. % 131.75% 121.43% 121.20% 115.92% 118.32% 84.55% 100.00%
EPS 0.79 0.65 0.79 0.54 1.19 1.71 2.76 -56.60%
  QoQ % 21.54% -17.72% 46.30% -54.62% -30.41% -38.04% -
  Horiz. % 28.62% 23.55% 28.62% 19.57% 43.12% 61.96% 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 0.4004 0.0790 0.3934 0.3900 0.3892 0.3868 0.3915 1.51%
  QoQ % 406.84% -79.92% 0.87% 0.21% 0.62% -1.20% -
  Horiz. % 102.27% 20.18% 100.49% 99.62% 99.41% 98.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.5900 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 -
P/RPS 2.76 3.77 3.07 2.34 2.01 2.91 2.70 1.48%
  QoQ % -26.79% 22.80% 31.20% 16.42% -30.93% 7.78% -
  Horiz. % 102.22% 139.63% 113.70% 86.67% 74.44% 107.78% 100.00%
P/EPS 59.00 90.82 60.28 64.24 25.66 18.58 12.60 180.15%
  QoQ % -35.04% 50.66% -6.16% 150.35% 38.11% 47.46% -
  Horiz. % 468.25% 720.79% 478.41% 509.84% 203.65% 147.46% 100.00%
EY 1.69 1.10 1.66 1.56 3.90 5.38 7.94 -64.38%
  QoQ % 53.64% -33.73% 6.41% -60.00% -27.51% -32.24% -
  Horiz. % 21.28% 13.85% 20.91% 19.65% 49.12% 67.76% 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 1.17 7.47 1.22 0.89 0.79 0.82 0.89 20.02%
  QoQ % -84.34% 512.30% 37.08% 12.66% -3.66% -7.87% -
  Horiz. % 131.46% 839.33% 137.08% 100.00% 88.76% 92.13% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 -
Price 0.5900 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 -
P/RPS 2.76 0.61 3.56 2.79 2.20 2.93 2.48 7.40%
  QoQ % 352.46% -82.87% 27.60% 26.82% -24.91% 18.15% -
  Horiz. % 111.29% 24.60% 143.55% 112.50% 88.71% 118.15% 100.00%
P/EPS 59.00 14.69 70.03 76.74 28.17 18.67 11.56 196.73%
  QoQ % 301.63% -79.02% -8.74% 172.42% 50.88% 61.51% -
  Horiz. % 510.38% 127.08% 605.80% 663.84% 243.69% 161.51% 100.00%
EY 1.69 6.81 1.43 1.30 3.55 5.36 8.65 -66.36%
  QoQ % -75.18% 376.22% 10.00% -63.38% -33.77% -38.03% -
  Horiz. % 19.54% 78.73% 16.53% 15.03% 41.04% 61.97% 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 1.17 1.21 1.41 1.07 0.86 0.82 0.81 27.81%
  QoQ % -3.31% -14.18% 31.78% 24.42% 4.88% 1.23% -
  Horiz. % 144.44% 149.38% 174.07% 132.10% 106.17% 101.23% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers