Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2016-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     33.19%    YoY -     47.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 141,845 378,500 268,040 122,111 41,582 407,378 289,304 -37.79%
  QoQ % -62.52% 41.21% 119.51% 193.66% -89.79% 40.81% -
  Horiz. % 49.03% 130.83% 92.65% 42.21% 14.37% 140.81% 100.00%
PBT 15,881 32,699 12,890 -2,504 -4,168 1,400 -9,089 -
  QoQ % -51.43% 153.68% 614.78% 39.92% -397.71% 115.40% -
  Horiz. % -174.73% -359.76% -141.82% 27.55% 45.86% -15.40% 100.00%
Tax -3,092 -12,644 -5,101 -358 18 3,632 -4,253 -19.13%
  QoQ % 75.55% -147.87% -1,324.86% -2,088.89% -99.50% 185.40% -
  Horiz. % 72.70% 297.30% 119.94% 8.42% -0.42% -85.40% 100.00%
NP 12,789 20,055 7,789 -2,862 -4,150 5,032 -13,342 -
  QoQ % -36.23% 157.48% 372.15% 31.04% -182.47% 137.72% -
  Horiz. % -95.86% -150.31% -58.38% 21.45% 31.10% -37.72% 100.00%
NP to SH 12,752 20,159 7,930 -2,732 -4,089 -4,945 -13,239 -
  QoQ % -36.74% 154.21% 390.26% 33.19% 17.31% 62.65% -
  Horiz. % -96.32% -152.27% -59.90% 20.64% 30.89% 37.35% 100.00%
Tax Rate 19.47 % 38.67 % 39.57 % - % - % -259.43 % - % -
  QoQ % -49.65% -2.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -7.50% -14.91% -15.25% 0.00% 0.00% 100.00% -
Total Cost 129,056 358,445 260,251 124,973 45,732 402,346 302,646 -43.32%
  QoQ % -64.00% 37.73% 108.25% 173.27% -88.63% 32.94% -
  Horiz. % 42.64% 118.44% 85.99% 41.29% 15.11% 132.94% 100.00%
Net Worth 933,378 81,276,271 893,069 892,453 910,731 935,746 908,083 1.85%
  QoQ % -98.85% 9,000.78% 0.07% -2.01% -2.67% 3.05% -
  Horiz. % 102.79% 8,950.31% 98.35% 98.28% 100.29% 103.05% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 20,576 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 102.07 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 933,378 81,276,271 893,069 892,453 910,731 935,746 908,083 1.85%
  QoQ % -98.85% 9,000.78% 0.07% -2.01% -2.67% 3.05% -
  Horiz. % 102.79% 8,950.31% 98.35% 98.28% 100.29% 103.05% 100.00%
NOSH 2,327,627 2,057,627 1,888,095 1,821,333 1,858,636 1,901,923 1,864,647 15.92%
  QoQ % 13.12% 8.98% 3.67% -2.01% -2.28% 2.00% -
  Horiz. % 124.83% 110.35% 101.26% 97.68% 99.68% 102.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.02 % 5.30 % 2.91 % -2.34 % -9.98 % 1.24 % -4.61 % -
  QoQ % 70.19% 82.13% 224.36% 76.55% -904.84% 126.90% -
  Horiz. % -195.66% -114.97% -63.12% 50.76% 216.49% -26.90% 100.00%
ROE 1.37 % 0.02 % 0.89 % -0.31 % -0.45 % -0.53 % -1.46 % -
  QoQ % 6,750.00% -97.75% 387.10% 31.11% 15.09% 63.70% -
  Horiz. % -93.84% -1.37% -60.96% 21.23% 30.82% 36.30% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.09 18.39 14.20 6.70 2.24 21.42 15.52 -46.37%
  QoQ % -66.88% 29.51% 111.94% 199.11% -89.54% 38.02% -
  Horiz. % 39.24% 118.49% 91.49% 43.17% 14.43% 138.02% 100.00%
EPS 0.55 1.04 0.42 -0.15 -0.22 -0.26 -0.71 -
  QoQ % -47.12% 147.62% 380.00% 31.82% 15.38% 63.38% -
  Horiz. % -77.46% -146.48% -59.15% 21.13% 30.99% 36.62% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4010 39.5000 0.4730 0.4900 0.4900 0.4920 0.4870 -12.14%
  QoQ % -98.98% 8,250.95% -3.47% 0.00% -0.41% 1.03% -
  Horiz. % 82.34% 8,110.88% 97.13% 100.62% 100.62% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.09 16.26 11.52 5.25 1.79 17.50 12.43 -37.82%
  QoQ % -62.55% 41.15% 119.43% 193.30% -89.77% 40.79% -
  Horiz. % 48.99% 130.81% 92.68% 42.24% 14.40% 140.79% 100.00%
EPS 0.55 0.87 0.34 -0.12 -0.18 -0.21 -0.57 -
  QoQ % -36.78% 155.88% 383.33% 33.33% 14.29% 63.16% -
  Horiz. % -96.49% -152.63% -59.65% 21.05% 31.58% 36.84% 100.00%
DPS 0.00 0.88 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4010 34.9181 0.3837 0.3834 0.3913 0.4020 0.3901 1.85%
  QoQ % -98.85% 9,000.36% 0.08% -2.02% -2.66% 3.05% -
  Horiz. % 102.79% 8,951.06% 98.36% 98.28% 100.31% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.6250 0.5450 0.5050 0.5800 0.5400 0.4600 0.4350 -
P/RPS 10.26 2.96 3.56 8.65 24.14 2.15 2.80 137.49%
  QoQ % 246.62% -16.85% -58.84% -64.17% 1,022.79% -23.21% -
  Horiz. % 366.43% 105.71% 127.14% 308.93% 862.14% 76.79% 100.00%
P/EPS 114.08 55.63 120.24 -386.67 -245.45 -176.92 -61.27 -
  QoQ % 105.07% -53.73% 131.10% -57.54% -38.74% -188.75% -
  Horiz. % -186.19% -90.79% -196.25% 631.09% 400.60% 288.75% 100.00%
EY 0.88 1.80 0.83 -0.26 -0.41 -0.57 -1.63 -
  QoQ % -51.11% 116.87% 419.23% 36.59% 28.07% 65.03% -
  Horiz. % -53.99% -110.43% -50.92% 15.95% 25.15% 34.97% 100.00%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.56 0.01 1.07 1.18 1.10 0.93 0.89 45.33%
  QoQ % 15,500.00% -99.07% -9.32% 7.27% 18.28% 4.49% -
  Horiz. % 175.28% 1.12% 120.22% 132.58% 123.60% 104.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 23/02/17 29/11/16 24/08/16 25/05/16 26/02/16 23/11/15 -
Price 0.5600 0.5500 0.5350 0.5550 0.5550 0.5800 0.4650 -
P/RPS 9.19 2.99 3.77 8.28 24.81 2.71 3.00 110.78%
  QoQ % 207.36% -20.69% -54.47% -66.63% 815.50% -9.67% -
  Horiz. % 306.33% 99.67% 125.67% 276.00% 827.00% 90.33% 100.00%
P/EPS 102.22 56.14 127.38 -370.00 -252.27 -223.08 -65.49 -
  QoQ % 82.08% -55.93% 134.43% -46.67% -13.08% -240.63% -
  Horiz. % -156.08% -85.72% -194.50% 564.97% 385.20% 340.63% 100.00%
EY 0.98 1.78 0.79 -0.27 -0.40 -0.45 -1.53 -
  QoQ % -44.94% 125.32% 392.59% 32.50% 11.11% 70.59% -
  Horiz. % -64.05% -116.34% -51.63% 17.65% 26.14% 29.41% 100.00%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.40 0.01 1.13 1.13 1.13 1.18 0.95 29.47%
  QoQ % 13,900.00% -99.12% 0.00% 0.00% -4.24% 24.21% -
  Horiz. % 147.37% 1.05% 118.95% 118.95% 118.95% 124.21% 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
 
 

88  341  415  1438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.045+0.005 
 NEXGRAM 0.0650.00 
 BORNOIL 0.07+0.005 
 SAPNRG 0.125-0.005 
 XOX 0.235-0.02 
 GPA 0.20+0.035 
 AEMULUS 0.71-0.03 
 LUSTER 0.145+0.005 
 NICE 0.29+0.035 
 INIX 0.42-0.14 

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