Highlights

[KRETAM] QoQ Cumulative 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 -     -8.80%    YoY -     -82.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 98,242 362,266 271,191 172,891 88,243 252,297 223,752 -42.26%
  QoQ % -72.88% 33.58% 56.86% 95.93% -65.02% 12.76% -
  Horiz. % 43.91% 161.91% 121.20% 77.27% 39.44% 112.76% 100.00%
PBT 8,606 20,733 18,952 9,152 9,772 55,524 46,251 -67.44%
  QoQ % -58.49% 9.40% 107.08% -6.34% -82.40% 20.05% -
  Horiz. % 18.61% 44.83% 40.98% 19.79% 21.13% 120.05% 100.00%
Tax -3,971 -5,540 -5,074 -2,807 -2,810 -15,824 1,640 -
  QoQ % 28.32% -9.18% -80.76% 0.11% 82.24% -1,064.88% -
  Horiz. % -242.13% -337.80% -309.39% -171.16% -171.34% -964.88% 100.00%
NP 4,635 15,193 13,878 6,345 6,962 39,700 47,891 -78.95%
  QoQ % -69.49% 9.48% 118.72% -8.86% -82.46% -17.10% -
  Horiz. % 9.68% 31.72% 28.98% 13.25% 14.54% 82.90% 100.00%
NP to SH 4,600 15,043 13,794 6,290 6,897 39,567 47,895 -79.06%
  QoQ % -69.42% 9.05% 119.30% -8.80% -82.57% -17.39% -
  Horiz. % 9.60% 31.41% 28.80% 13.13% 14.40% 82.61% 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 93,607 347,073 257,313 166,546 81,281 212,597 175,861 -34.35%
  QoQ % -73.03% 34.88% 54.50% 104.90% -61.77% 20.89% -
  Horiz. % 53.23% 197.36% 146.32% 94.70% 46.22% 120.89% 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 0.50 % 8.22 % 1.51 % 0.70 % 0.77 % 4.42 % 5.28 % -79.25%
  QoQ % -93.92% 444.37% 115.71% -9.09% -82.58% -16.29% -
  Horiz. % 9.47% 155.68% 28.60% 13.26% 14.58% 83.71% 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 5.34 99.17 74.12 47.28 24.18 68.99 61.20 -80.36%
  QoQ % -94.62% 33.80% 56.77% 95.53% -64.95% 12.73% -
  Horiz. % 8.73% 162.04% 121.11% 77.25% 39.51% 112.73% 100.00%
EPS 0.25 0.82 3.77 1.72 1.89 10.83 13.10 -92.88%
  QoQ % -69.51% -78.25% 119.19% -8.99% -82.55% -17.33% -
  Horiz. % 1.91% 6.26% 28.78% 13.13% 14.43% 82.67% 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 4.24 15.64 11.71 7.46 3.81 10.89 9.66 -42.27%
  QoQ % -72.89% 33.56% 56.97% 95.80% -65.01% 12.73% -
  Horiz. % 43.89% 161.90% 121.22% 77.23% 39.44% 112.73% 100.00%
EPS 0.20 0.65 0.60 0.27 0.30 1.71 2.07 -78.97%
  QoQ % -69.23% 8.33% 122.22% -10.00% -82.46% -17.39% -
  Horiz. % 9.66% 31.40% 28.99% 13.04% 14.49% 82.61% 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 11.05 3.77 4.09 4.67 8.02 2.91 3.59 111.74%
  QoQ % 193.10% -7.82% -12.42% -41.77% 175.60% -18.94% -
  Horiz. % 307.80% 105.01% 113.93% 130.08% 223.40% 81.06% 100.00%
P/EPS 236.00 90.82 80.37 128.49 102.65 18.58 16.79 483.36%
  QoQ % 159.85% 13.00% -37.45% 25.17% 452.48% 10.66% -
  Horiz. % 1,405.60% 540.92% 478.68% 765.28% 611.38% 110.66% 100.00%
EY 0.42 1.10 1.24 0.78 0.97 5.38 5.95 -82.95%
  QoQ % -61.82% -11.29% 58.97% -19.59% -81.97% -9.58% -
  Horiz. % 7.06% 18.49% 20.84% 13.11% 16.30% 90.42% 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 11.05 0.61 4.75 5.58 8.81 2.93 3.30 123.98%
  QoQ % 1,711.48% -87.16% -14.87% -36.66% 200.68% -11.21% -
  Horiz. % 334.85% 18.48% 143.94% 169.09% 266.97% 88.79% 100.00%
P/EPS 236.00 14.69 93.37 153.49 112.70 18.67 15.42 517.46%
  QoQ % 1,506.54% -84.27% -39.17% 36.19% 503.64% 21.08% -
  Horiz. % 1,530.48% 95.27% 605.51% 995.40% 730.87% 121.08% 100.00%
EY 0.42 6.81 1.07 0.65 0.89 5.36 6.49 -83.91%
  QoQ % -93.83% 536.45% 64.62% -26.97% -83.40% -17.41% -
  Horiz. % 6.47% 104.93% 16.49% 10.02% 13.71% 82.59% 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.
 


 

205  297  510  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers