Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     119.30%    YoY -     -71.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 185,550 98,242 362,266 271,191 172,891 88,243 252,297 -18.57%
  QoQ % 88.87% -72.88% 33.58% 56.86% 95.93% -65.02% -
  Horiz. % 73.54% 38.94% 143.59% 107.49% 68.53% 34.98% 100.00%
PBT 15,112 8,606 20,733 18,952 9,152 9,772 55,524 -58.10%
  QoQ % 75.60% -58.49% 9.40% 107.08% -6.34% -82.40% -
  Horiz. % 27.22% 15.50% 37.34% 34.13% 16.48% 17.60% 100.00%
Tax -7,972 -3,971 -5,540 -5,074 -2,807 -2,810 -15,824 -36.77%
  QoQ % -100.76% 28.32% -9.18% -80.76% 0.11% 82.24% -
  Horiz. % 50.38% 25.09% 35.01% 32.07% 17.74% 17.76% 100.00%
NP 7,140 4,635 15,193 13,878 6,345 6,962 39,700 -68.24%
  QoQ % 54.05% -69.49% 9.48% 118.72% -8.86% -82.46% -
  Horiz. % 17.98% 11.68% 38.27% 34.96% 15.98% 17.54% 100.00%
NP to SH 7,068 4,600 15,043 13,794 6,290 6,897 39,567 -68.38%
  QoQ % 53.65% -69.42% 9.05% 119.30% -8.80% -82.57% -
  Horiz. % 17.86% 11.63% 38.02% 34.86% 15.90% 17.43% 100.00%
Tax Rate 52.75 % 46.14 % 26.72 % 26.77 % 30.67 % 28.76 % 28.50 % 50.92%
  QoQ % 14.33% 72.68% -0.19% -12.72% 6.64% 0.91% -
  Horiz. % 185.09% 161.89% 93.75% 93.93% 107.61% 100.91% 100.00%
Total Cost 178,410 93,607 347,073 257,313 166,546 81,281 212,597 -11.06%
  QoQ % 90.59% -73.03% 34.88% 54.50% 104.90% -61.77% -
  Horiz. % 83.92% 44.03% 163.25% 121.03% 78.34% 38.23% 100.00%
Net Worth 911,400 927,360 183,018 911,062 903,273 901,353 895,902 1.15%
  QoQ % -1.72% 406.70% -79.91% 0.86% 0.21% 0.61% -
  Horiz. % 101.73% 103.51% 20.43% 101.69% 100.82% 100.61% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 911,400 927,360 183,018 911,062 903,273 901,353 895,902 1.15%
  QoQ % -1.72% 406.70% -79.91% 0.86% 0.21% 0.61% -
  Horiz. % 101.73% 103.51% 20.43% 101.69% 100.82% 100.61% 100.00%
NOSH 1,860,000 1,840,000 365,306 365,888 365,697 364,920 365,674 196.65%
  QoQ % 1.09% 403.69% -0.16% 0.05% 0.21% -0.21% -
  Horiz. % 508.65% 503.18% 99.90% 100.06% 100.01% 99.79% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/01 31/12/12 CAGR
NP Margin 3.85 % 4.72 % 4.19 % 5.12 % 3.67 % 7.89 % 15.74 % -60.99%
  QoQ % -18.43% 12.65% -18.16% 39.51% -53.49% -49.87% -
  Horiz. % 24.46% 29.99% 26.62% 32.53% 23.32% 50.13% 100.00%
ROE 0.78 % 0.50 % 8.22 % 1.51 % 0.70 % 0.77 % 4.42 % -68.64%
  QoQ % 56.00% -93.92% 444.37% 115.71% -9.09% -82.58% -
  Horiz. % 17.65% 11.31% 185.97% 34.16% 15.84% 17.42% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.98 5.34 99.17 74.12 47.28 24.18 68.99 -72.54%
  QoQ % 86.89% -94.62% 33.80% 56.77% 95.53% -64.95% -
  Horiz. % 14.47% 7.74% 143.75% 107.44% 68.53% 35.05% 100.00%
EPS 0.38 0.25 0.82 3.77 1.72 1.89 10.83 -89.35%
  QoQ % 52.00% -69.51% -78.25% 119.19% -8.99% -82.55% -
  Horiz. % 3.51% 2.31% 7.57% 34.81% 15.88% 17.45% 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 0.4900 0.5040 0.5010 2.4900 2.4700 2.4700 2.4500 -65.90%
  QoQ % -2.78% 0.60% -79.88% 0.81% 0.00% 0.82% -
  Horiz. % 20.00% 20.57% 20.45% 101.63% 100.82% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.97 4.22 15.56 11.65 7.43 3.79 10.84 -18.58%
  QoQ % 88.86% -72.88% 33.56% 56.80% 96.04% -65.04% -
  Horiz. % 73.52% 38.93% 143.54% 107.47% 68.54% 34.96% 100.00%
EPS 0.30 0.20 0.65 0.59 0.27 0.30 1.70 -68.64%
  QoQ % 50.00% -69.23% 10.17% 118.52% -10.00% -82.35% -
  Horiz. % 17.65% 11.76% 38.24% 34.71% 15.88% 17.65% 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 0.3916 0.3984 0.0786 0.3914 0.3881 0.3872 0.3849 1.16%
  QoQ % -1.71% 406.87% -79.92% 0.85% 0.23% 0.60% -
  Horiz. % 101.74% 103.51% 20.42% 101.69% 100.83% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 31/03/12 31/03/10 31/12/13 30/09/09 28/06/13 29/03/13 31/12/12 -
Price 0.5750 0.5900 3.7400 3.0300 2.2100 1.9400 2.0100 -
P/RPS 5.76 11.05 3.77 4.09 4.67 8.02 2.91 57.84%
  QoQ % -47.87% 193.10% -7.82% -12.42% -41.77% 175.60% -
  Horiz. % 197.94% 379.73% 129.55% 140.55% 160.48% 275.60% 100.00%
P/EPS 151.32 236.00 90.82 80.37 128.49 102.65 18.58 306.35%
  QoQ % -35.88% 159.85% 13.00% -37.45% 25.17% 452.48% -
  Horiz. % 814.42% 1,270.18% 488.81% 432.56% 691.55% 552.48% 100.00%
EY 0.66 0.42 1.10 1.24 0.78 0.97 5.38 -75.41%
  QoQ % 57.14% -61.82% -11.29% 58.97% -19.59% -81.97% -
  Horiz. % 12.27% 7.81% 20.45% 23.05% 14.50% 18.03% 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 1.17 7.47 1.22 0.89 0.79 0.82 26.82%
  QoQ % 0.00% -84.34% 512.30% 37.08% 12.66% -3.66% -
  Horiz. % 142.68% 142.68% 910.98% 148.78% 108.54% 96.34% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 -
Price 0.5350 0.5900 0.6050 3.5200 2.6400 2.1300 2.0200 -
P/RPS 5.36 11.05 0.61 4.75 5.58 8.81 2.93 49.74%
  QoQ % -51.49% 1,711.48% -87.16% -14.87% -36.66% 200.68% -
  Horiz. % 182.94% 377.13% 20.82% 162.12% 190.44% 300.68% 100.00%
P/EPS 140.79 236.00 14.69 93.37 153.49 112.70 18.67 285.97%
  QoQ % -40.34% 1,506.54% -84.27% -39.17% 36.19% 503.64% -
  Horiz. % 754.10% 1,264.06% 78.68% 500.11% 822.12% 603.64% 100.00%
EY 0.71 0.42 6.81 1.07 0.65 0.89 5.36 -74.11%
  QoQ % 69.05% -93.83% 536.45% 64.62% -26.97% -83.40% -
  Horiz. % 13.25% 7.84% 127.05% 19.96% 12.13% 16.60% 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 1.09 1.17 1.21 1.41 1.07 0.86 0.82 20.96%
  QoQ % -6.84% -3.31% -14.18% 31.78% 24.42% 4.88% -
  Horiz. % 132.93% 142.68% 147.56% 171.95% 130.49% 104.88% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers