Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     23.64%    YoY -     -28.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 289,304 177,492 77,675 439,555 290,149 185,550 98,242 105.31%
  QoQ % 63.00% 128.51% -82.33% 51.49% 56.37% 88.87% -
  Horiz. % 294.48% 180.67% 79.06% 447.42% 295.34% 188.87% 100.00%
PBT -9,089 -2,535 -2,161 21,975 21,578 15,112 8,606 -
  QoQ % -258.54% -17.31% -109.83% 1.84% 42.79% 75.60% -
  Horiz. % -105.61% -29.46% -25.11% 255.35% 250.73% 175.60% 100.00%
Tax -4,253 -2,713 -788 -11,216 -12,743 -7,972 -3,971 4.68%
  QoQ % -56.76% -244.29% 92.97% 11.98% -59.85% -100.76% -
  Horiz. % 107.10% 68.32% 19.84% 282.45% 320.90% 200.76% 100.00%
NP -13,342 -5,248 -2,949 10,759 8,835 7,140 4,635 -
  QoQ % -154.23% -77.96% -127.41% 21.78% 23.74% 54.05% -
  Horiz. % -287.85% -113.23% -63.62% 232.13% 190.61% 154.05% 100.00%
NP to SH -13,239 -5,157 -2,855 10,684 8,641 7,068 4,600 -
  QoQ % -156.72% -80.63% -126.72% 23.64% 22.26% 53.65% -
  Horiz. % -287.80% -112.11% -62.07% 232.26% 187.85% 153.65% 100.00%
Tax Rate - % - % - % 51.04 % 59.06 % 52.75 % 46.14 % -
  QoQ % 0.00% 0.00% 0.00% -13.58% 11.96% 14.33% -
  Horiz. % 0.00% 0.00% 0.00% 110.62% 128.00% 114.33% 100.00%
Total Cost 302,646 182,740 80,624 428,796 281,314 178,410 93,607 118.49%
  QoQ % 65.62% 126.66% -81.20% 52.43% 57.68% 90.59% -
  Horiz. % 323.32% 195.22% 86.13% 458.08% 300.53% 190.59% 100.00%
Net Worth 908,083 906,158 938,343 920,890 906,385 911,400 927,360 -1.39%
  QoQ % 0.21% -3.43% 1.90% 1.60% -0.55% -1.72% -
  Horiz. % 97.92% 97.71% 101.18% 99.30% 97.74% 98.28% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 908,083 906,158 938,343 920,890 906,385 911,400 927,360 -1.39%
  QoQ % 0.21% -3.43% 1.90% 1.60% -0.55% -1.72% -
  Horiz. % 97.92% 97.71% 101.18% 99.30% 97.74% 98.28% 100.00%
NOSH 1,864,647 1,841,785 1,903,333 1,864,151 1,838,510 1,860,000 1,840,000 0.89%
  QoQ % 1.24% -3.23% 2.10% 1.39% -1.16% 1.09% -
  Horiz. % 101.34% 100.10% 103.44% 101.31% 99.92% 101.09% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -4.61 % -2.96 % -3.80 % 2.45 % 3.04 % 3.85 % 4.72 % -
  QoQ % -55.74% 22.11% -255.10% -19.41% -21.04% -18.43% -
  Horiz. % -97.67% -62.71% -80.51% 51.91% 64.41% 81.57% 100.00%
ROE -1.46 % -0.57 % -0.30 % 1.16 % 0.95 % 0.78 % 0.50 % -
  QoQ % -156.14% -90.00% -125.86% 22.11% 21.79% 56.00% -
  Horiz. % -292.00% -114.00% -60.00% 232.00% 190.00% 156.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.52 9.64 4.08 23.58 15.78 9.98 5.34 103.53%
  QoQ % 61.00% 136.27% -82.70% 49.43% 58.12% 86.89% -
  Horiz. % 290.64% 180.52% 76.40% 441.57% 295.51% 186.89% 100.00%
EPS -0.71 -0.28 -0.15 0.57 0.47 0.38 0.25 -
  QoQ % -153.57% -86.67% -126.32% 21.28% 23.68% 52.00% -
  Horiz. % -284.00% -112.00% -60.00% 228.00% 188.00% 152.00% 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 0.4870 0.4920 0.4930 0.4940 0.4930 0.4900 0.5040 -2.26%
  QoQ % -1.02% -0.20% -0.20% 0.20% 0.61% -2.78% -
  Horiz. % 96.63% 97.62% 97.82% 98.02% 97.82% 97.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.43 7.63 3.34 18.88 12.47 7.97 4.22 105.35%
  QoQ % 62.91% 128.44% -82.31% 51.40% 56.46% 88.86% -
  Horiz. % 294.55% 180.81% 79.15% 447.39% 295.50% 188.86% 100.00%
EPS -0.57 -0.22 -0.12 0.46 0.37 0.30 0.20 -
  QoQ % -159.09% -83.33% -126.09% 24.32% 23.33% 50.00% -
  Horiz. % -285.00% -110.00% -60.00% 230.00% 185.00% 150.00% 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 0.3901 0.3893 0.4031 0.3956 0.3894 0.3916 0.3984 -1.39%
  QoQ % 0.21% -3.42% 1.90% 1.59% -0.56% -1.71% -
  Horiz. % 97.92% 97.72% 101.18% 99.30% 97.74% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.4350 0.4100 0.4500 0.4500 0.5200 0.5750 0.5900 -
P/RPS 2.80 4.25 11.03 1.91 3.29 5.76 11.05 -59.92%
  QoQ % -34.12% -61.47% 477.49% -41.95% -42.88% -47.87% -
  Horiz. % 25.34% 38.46% 99.82% 17.29% 29.77% 52.13% 100.00%
P/EPS -61.27 -146.43 -300.00 78.52 110.64 151.32 236.00 -
  QoQ % 58.16% 51.19% -482.07% -29.03% -26.88% -35.88% -
  Horiz. % -25.96% -62.05% -127.12% 33.27% 46.88% 64.12% 100.00%
EY -1.63 -0.68 -0.33 1.27 0.90 0.66 0.42 -
  QoQ % -139.71% -106.06% -125.98% 41.11% 36.36% 57.14% -
  Horiz. % -388.10% -161.90% -78.57% 302.38% 214.29% 157.14% 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 0.89 0.83 0.91 0.91 1.05 1.17 1.17 -16.66%
  QoQ % 7.23% -8.79% 0.00% -13.33% -10.26% 0.00% -
  Horiz. % 76.07% 70.94% 77.78% 77.78% 89.74% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 27/05/15 27/02/15 24/11/14 26/08/14 26/05/14 -
Price 0.4650 0.3850 0.4150 0.4600 0.5000 0.5350 0.5900 -
P/RPS 3.00 4.00 10.17 1.95 3.17 5.36 11.05 -58.04%
  QoQ % -25.00% -60.67% 421.54% -38.49% -40.86% -51.49% -
  Horiz. % 27.15% 36.20% 92.04% 17.65% 28.69% 48.51% 100.00%
P/EPS -65.49 -137.50 -276.67 80.26 106.38 140.79 236.00 -
  QoQ % 52.37% 50.30% -444.72% -24.55% -24.44% -40.34% -
  Horiz. % -27.75% -58.26% -117.23% 34.01% 45.08% 59.66% 100.00%
EY -1.53 -0.73 -0.36 1.25 0.94 0.71 0.42 -
  QoQ % -109.59% -102.78% -128.80% 32.98% 32.39% 69.05% -
  Horiz. % -364.29% -173.81% -85.71% 297.62% 223.81% 169.05% 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 0.95 0.78 0.84 0.93 1.01 1.09 1.17 -12.95%
  QoQ % 21.79% -7.14% -9.68% -7.92% -7.34% -6.84% -
  Horiz. % 81.20% 66.67% 71.79% 79.49% 86.32% 93.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS