Highlights

[KRETAM] QoQ Annualized Quarter Result on 2018-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -175.72%    YoY -     -113.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 417,964 510,473 580,968 616,504 643,552 637,567 610,845 -22.37%
  QoQ % -18.12% -12.13% -5.76% -4.20% 0.94% 4.37% -
  Horiz. % 68.42% 83.57% 95.11% 100.93% 105.35% 104.37% 100.00%
PBT -348 -27,922 -9,306 252 17,784 35,176 43,948 -
  QoQ % 98.75% -200.02% -3,793.12% -98.58% -49.44% -19.96% -
  Horiz. % -0.79% -63.53% -21.18% 0.57% 40.47% 80.04% 100.00%
Tax 2,584 -1,187 -3,684 -4,402 -11,220 -14,327 -15,901 -
  QoQ % 317.69% 67.78% 16.31% 60.77% 21.69% 9.90% -
  Horiz. % -16.25% 7.46% 23.17% 27.68% 70.56% 90.10% 100.00%
NP 2,236 -29,109 -12,990 -4,150 6,564 20,849 28,046 -81.50%
  QoQ % 107.68% -124.08% -213.03% -163.22% -68.52% -25.66% -
  Horiz. % 7.97% -103.79% -46.32% -14.80% 23.40% 74.34% 100.00%
NP to SH 2,148 -29,311 -13,241 -4,604 6,080 17,240 27,864 -81.92%
  QoQ % 107.33% -121.36% -187.60% -175.72% -64.73% -38.13% -
  Horiz. % 7.71% -105.19% -47.52% -16.52% 21.82% 61.87% 100.00%
Tax Rate - % - % - % 1,746.83 % 63.09 % 40.73 % 36.18 % -
  QoQ % 0.00% 0.00% 0.00% 2,668.79% 54.90% 12.58% -
  Horiz. % 0.00% 0.00% 0.00% 4,828.16% 174.38% 112.58% 100.00%
Total Cost 415,728 539,582 593,958 620,654 636,988 616,718 582,798 -20.18%
  QoQ % -22.95% -9.15% -4.30% -2.56% 3.29% 5.82% -
  Horiz. % 71.33% 92.58% 101.91% 106.50% 109.30% 105.82% 100.00%
Net Worth 607,510 66,802,900 688,977 695,960 721,564 91,708,512 940,361 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.47% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 23,276 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 135.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 607,510 66,802,900 688,977 695,960 721,564 91,708,512 940,361 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.47% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.53 % -5.70 % -2.24 % -0.67 % 1.02 % 3.27 % 4.59 % -76.32%
  QoQ % 109.30% -154.46% -234.33% -165.69% -68.81% -28.76% -
  Horiz. % 11.55% -124.18% -48.80% -14.60% 22.22% 71.24% 100.00%
ROE 0.35 % -0.04 % -1.92 % -0.66 % 0.84 % 0.02 % 2.96 % -75.94%
  QoQ % 975.00% 97.92% -190.91% -178.57% 4,100.00% -99.32% -
  Horiz. % 11.82% -1.35% -64.86% -22.30% 28.38% 0.68% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.96 21.93 24.96 26.49 27.65 27.39 26.24 -22.35%
  QoQ % -18.10% -12.14% -5.78% -4.20% 0.95% 4.38% -
  Horiz. % 68.45% 83.57% 95.12% 100.95% 105.37% 104.38% 100.00%
EPS 0.08 -1.26 -0.57 -0.20 0.28 0.74 1.20 -83.59%
  QoQ % 106.35% -121.05% -185.00% -171.43% -62.16% -38.33% -
  Horiz. % 6.67% -105.00% -47.50% -16.67% 23.33% 61.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2610 28.7000 0.2960 0.2990 0.3100 39.4000 0.4040 -25.29%
  QoQ % -99.09% 9,595.95% -1.00% -3.55% -99.21% 9,652.48% -
  Horiz. % 64.60% 7,103.96% 73.27% 74.01% 76.73% 9,752.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.05 22.04 25.08 26.62 27.79 27.53 26.37 -22.35%
  QoQ % -18.10% -12.12% -5.79% -4.21% 0.94% 4.40% -
  Horiz. % 68.45% 83.58% 95.11% 100.95% 105.38% 104.40% 100.00%
EPS 0.09 -1.27 -0.57 -0.20 0.26 0.74 1.20 -82.24%
  QoQ % 107.09% -122.81% -185.00% -176.92% -64.86% -38.33% -
  Horiz. % 7.50% -105.83% -47.50% -16.67% 21.67% 61.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2623 28.8430 0.2975 0.3005 0.3115 39.5963 0.4060 -25.29%
  QoQ % -99.09% 9,595.13% -1.00% -3.53% -99.21% 9,652.78% -
  Horiz. % 64.61% 7,104.19% 73.28% 74.01% 76.72% 9,752.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4050 0.4100 0.4000 0.4250 0.8500 0.5400 0.5650 -
P/RPS 2.26 1.87 1.60 1.60 3.07 1.97 2.15 3.39%
  QoQ % 20.86% 16.87% 0.00% -47.88% 55.84% -8.37% -
  Horiz. % 105.12% 86.98% 74.42% 74.42% 142.79% 91.63% 100.00%
P/EPS 438.87 -32.56 -70.31 -214.87 325.41 72.91 47.20 342.78%
  QoQ % 1,447.88% 53.69% 67.28% -166.03% 346.32% 54.47% -
  Horiz. % 929.81% -68.98% -148.96% -455.23% 689.43% 154.47% 100.00%
EY 0.23 -3.07 -1.42 -0.47 0.31 1.37 2.12 -77.28%
  QoQ % 107.49% -116.20% -202.13% -251.61% -77.37% -35.38% -
  Horiz. % 10.85% -144.81% -66.98% -22.17% 14.62% 64.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.55 0.01 1.35 1.42 2.74 0.01 1.40 7.03%
  QoQ % 15,400.00% -99.26% -4.93% -48.18% 27,300.00% -99.29% -
  Horiz. % 110.71% 0.71% 96.43% 101.43% 195.71% 0.71% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 25/02/19 28/11/18 27/08/18 25/05/18 27/02/18 24/11/17 -
Price 0.4000 0.4000 0.3800 0.4250 0.8350 0.8450 0.5500 -
P/RPS 2.23 1.82 1.52 1.60 3.02 3.08 2.10 4.09%
  QoQ % 22.53% 19.74% -5.00% -47.02% -1.95% 46.67% -
  Horiz. % 106.19% 86.67% 72.38% 76.19% 143.81% 146.67% 100.00%
P/EPS 433.45 -31.76 -66.80 -214.87 319.67 114.09 45.94 347.12%
  QoQ % 1,464.77% 52.46% 68.91% -167.22% 180.19% 148.35% -
  Horiz. % 943.51% -69.13% -145.41% -467.72% 695.84% 248.35% 100.00%
EY 0.23 -3.15 -1.50 -0.47 0.31 0.88 2.18 -77.70%
  QoQ % 107.30% -110.00% -219.15% -251.61% -64.77% -59.63% -
  Horiz. % 10.55% -144.50% -68.81% -21.56% 14.22% 40.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.53 0.01 1.28 1.42 2.69 0.02 1.36 8.18%
  QoQ % 15,200.00% -99.22% -9.86% -47.21% 13,350.00% -98.53% -
  Horiz. % 112.50% 0.74% 94.12% 104.41% 197.79% 1.47% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers