Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2015-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     62.65%    YoY -     -146.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 268,040 122,111 41,582 407,378 289,304 177,492 77,675 127.84%
  QoQ % 119.51% 193.66% -89.79% 40.81% 63.00% 128.51% -
  Horiz. % 345.08% 157.21% 53.53% 524.46% 372.45% 228.51% 100.00%
PBT 12,890 -2,504 -4,168 1,400 -9,089 -2,535 -2,161 -
  QoQ % 614.78% 39.92% -397.71% 115.40% -258.54% -17.31% -
  Horiz. % -596.48% 115.87% 192.87% -64.78% 420.59% 117.31% 100.00%
Tax -5,101 -358 18 3,632 -4,253 -2,713 -788 246.16%
  QoQ % -1,324.86% -2,088.89% -99.50% 185.40% -56.76% -244.29% -
  Horiz. % 647.34% 45.43% -2.28% -460.91% 539.72% 344.29% 100.00%
NP 7,789 -2,862 -4,150 5,032 -13,342 -5,248 -2,949 -
  QoQ % 372.15% 31.04% -182.47% 137.72% -154.23% -77.96% -
  Horiz. % -264.12% 97.05% 140.73% -170.63% 452.42% 177.96% 100.00%
NP to SH 7,930 -2,732 -4,089 -4,945 -13,239 -5,157 -2,855 -
  QoQ % 390.26% 33.19% 17.31% 62.65% -156.72% -80.63% -
  Horiz. % -277.76% 95.69% 143.22% 173.20% 463.71% 180.63% 100.00%
Tax Rate 39.57 % - % - % -259.43 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -15.25% 0.00% 0.00% 100.00% - - -
Total Cost 260,251 124,973 45,732 402,346 302,646 182,740 80,624 117.95%
  QoQ % 108.25% 173.27% -88.63% 32.94% 65.62% 126.66% -
  Horiz. % 322.80% 155.01% 56.72% 499.04% 375.38% 226.66% 100.00%
Net Worth 893,069 892,453 910,731 935,746 908,083 906,158 938,343 -3.23%
  QoQ % 0.07% -2.01% -2.67% 3.05% 0.21% -3.43% -
  Horiz. % 95.18% 95.11% 97.06% 99.72% 96.78% 96.57% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 893,069 892,453 910,731 935,746 908,083 906,158 938,343 -3.23%
  QoQ % 0.07% -2.01% -2.67% 3.05% 0.21% -3.43% -
  Horiz. % 95.18% 95.11% 97.06% 99.72% 96.78% 96.57% 100.00%
NOSH 1,888,095 1,821,333 1,858,636 1,901,923 1,864,647 1,841,785 1,903,333 -0.53%
  QoQ % 3.67% -2.01% -2.28% 2.00% 1.24% -3.23% -
  Horiz. % 99.20% 95.69% 97.65% 99.93% 97.97% 96.77% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.91 % -2.34 % -9.98 % 1.24 % -4.61 % -2.96 % -3.80 % -
  QoQ % 224.36% 76.55% -904.84% 126.90% -55.74% 22.11% -
  Horiz. % -76.58% 61.58% 262.63% -32.63% 121.32% 77.89% 100.00%
ROE 0.89 % -0.31 % -0.45 % -0.53 % -1.46 % -0.57 % -0.30 % -
  QoQ % 387.10% 31.11% 15.09% 63.70% -156.14% -90.00% -
  Horiz. % -296.67% 103.33% 150.00% 176.67% 486.67% 190.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.20 6.70 2.24 21.42 15.52 9.64 4.08 129.14%
  QoQ % 111.94% 199.11% -89.54% 38.02% 61.00% 136.27% -
  Horiz. % 348.04% 164.22% 54.90% 525.00% 380.39% 236.27% 100.00%
EPS 0.42 -0.15 -0.22 -0.26 -0.71 -0.28 -0.15 -
  QoQ % 380.00% 31.82% 15.38% 63.38% -153.57% -86.67% -
  Horiz. % -280.00% 100.00% 146.67% 173.33% 473.33% 186.67% 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 0.4730 0.4900 0.4900 0.4920 0.4870 0.4920 0.4930 -2.72%
  QoQ % -3.47% 0.00% -0.41% 1.03% -1.02% -0.20% -
  Horiz. % 95.94% 99.39% 99.39% 99.80% 98.78% 99.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.57 5.27 1.80 17.59 12.49 7.66 3.35 127.97%
  QoQ % 119.54% 192.78% -89.77% 40.83% 63.05% 128.66% -
  Horiz. % 345.37% 157.31% 53.73% 525.07% 372.84% 228.66% 100.00%
EPS 0.34 -0.12 -0.18 -0.21 -0.57 -0.22 -0.12 -
  QoQ % 383.33% 33.33% 14.29% 63.16% -159.09% -83.33% -
  Horiz. % -283.33% 100.00% 150.00% 175.00% 475.00% 183.33% 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 0.3856 0.3853 0.3932 0.4040 0.3921 0.3912 0.4051 -3.23%
  QoQ % 0.08% -2.01% -2.67% 3.03% 0.23% -3.43% -
  Horiz. % 95.19% 95.11% 97.06% 99.73% 96.79% 96.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.5050 0.5800 0.5400 0.4600 0.4350 0.4100 0.4500 -
P/RPS 3.56 8.65 24.14 2.15 2.80 4.25 11.03 -52.85%
  QoQ % -58.84% -64.17% 1,022.79% -23.21% -34.12% -61.47% -
  Horiz. % 32.28% 78.42% 218.86% 19.49% 25.39% 38.53% 100.00%
P/EPS 120.24 -386.67 -245.45 -176.92 -61.27 -146.43 -300.00 -
  QoQ % 131.10% -57.54% -38.74% -188.75% 58.16% 51.19% -
  Horiz. % -40.08% 128.89% 81.82% 58.97% 20.42% 48.81% 100.00%
EY 0.83 -0.26 -0.41 -0.57 -1.63 -0.68 -0.33 -
  QoQ % 419.23% 36.59% 28.07% 65.03% -139.71% -106.06% -
  Horiz. % -251.52% 78.79% 124.24% 172.73% 493.94% 206.06% 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 1.07 1.18 1.10 0.93 0.89 0.83 0.91 11.37%
  QoQ % -9.32% 7.27% 18.28% 4.49% 7.23% -8.79% -
  Horiz. % 117.58% 129.67% 120.88% 102.20% 97.80% 91.21% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 25/05/16 26/02/16 23/11/15 27/08/15 27/05/15 -
Price 0.5350 0.5550 0.5550 0.5800 0.4650 0.3850 0.4150 -
P/RPS 3.77 8.28 24.81 2.71 3.00 4.00 10.17 -48.30%
  QoQ % -54.47% -66.63% 815.50% -9.67% -25.00% -60.67% -
  Horiz. % 37.07% 81.42% 243.95% 26.65% 29.50% 39.33% 100.00%
P/EPS 127.38 -370.00 -252.27 -223.08 -65.49 -137.50 -276.67 -
  QoQ % 134.43% -46.67% -13.08% -240.63% 52.37% 50.30% -
  Horiz. % -46.04% 133.73% 91.18% 80.63% 23.67% 49.70% 100.00%
EY 0.79 -0.27 -0.40 -0.45 -1.53 -0.73 -0.36 -
  QoQ % 392.59% 32.50% 11.11% 70.59% -109.59% -102.78% -
  Horiz. % -219.44% 75.00% 111.11% 125.00% 425.00% 202.78% 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 1.13 1.13 1.13 1.18 0.95 0.78 0.84 21.80%
  QoQ % 0.00% 0.00% -4.24% 24.21% 21.79% -7.14% -
  Horiz. % 134.52% 134.52% 134.52% 140.48% 113.10% 92.86% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers