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 - 2,327,627
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.22 15.56 11.65 7.43 3.79 10.84 9.61 -42.26%
  QoQ % -72.88% 33.56% 56.80% 96.04% -65.04% 12.80% -
  Horiz. % 43.91% 161.91% 121.23% 77.32% 39.44% 112.80% 100.00%
EPS 0.20 0.65 0.59 0.27 0.30 1.70 2.06 -78.91%
  QoQ % -69.23% 10.17% 118.52% -10.00% -82.35% -17.48% -
  Horiz. % 9.71% 31.55% 28.64% 13.11% 14.56% 82.52% 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 0.3984 0.0786 0.3914 0.3881 0.3872 0.3849 0.3895 1.52%
  QoQ % 406.87% -79.92% 0.85% 0.23% 0.60% -1.18% -
  Horiz. % 102.28% 20.18% 100.49% 99.64% 99.41% 98.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers