Highlights

[KRETAM] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -36.74%    YoY -     411.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 637,567 458,134 289,597 141,845 378,500 268,040 122,111 200.06%
  QoQ % 39.17% 58.20% 104.16% -62.52% 41.21% 119.51% -
  Horiz. % 522.12% 375.18% 237.16% 116.16% 309.96% 219.51% 100.00%
PBT 35,176 32,961 26,115 15,881 32,699 12,890 -2,504 -
  QoQ % 6.72% 26.21% 64.44% -51.43% 153.68% 614.78% -
  Horiz. % -1,404.79% -1,316.33% -1,042.93% -634.23% -1,305.87% -514.78% 100.00%
Tax -14,327 -11,926 -8,337 -3,092 -12,644 -5,101 -358 1,062.15%
  QoQ % -20.13% -43.05% -169.63% 75.55% -147.87% -1,324.86% -
  Horiz. % 4,001.96% 3,331.29% 2,328.77% 863.69% 3,531.84% 1,424.86% 100.00%
NP 20,849 21,035 17,778 12,789 20,055 7,789 -2,862 -
  QoQ % -0.88% 18.32% 39.01% -36.23% 157.48% 372.15% -
  Horiz. % -728.48% -734.98% -621.17% -446.86% -700.73% -272.15% 100.00%
NP to SH 17,240 20,898 17,668 12,752 20,159 7,930 -2,732 -
  QoQ % -17.50% 18.28% 38.55% -36.74% 154.21% 390.26% -
  Horiz. % -631.04% -764.93% -646.71% -466.76% -737.88% -290.26% 100.00%
Tax Rate 40.73 % 36.18 % 31.92 % 19.47 % 38.67 % 39.57 % - % -
  QoQ % 12.58% 13.35% 63.94% -49.65% -2.27% 0.00% -
  Horiz. % 102.93% 91.43% 80.67% 49.20% 97.73% 100.00% -
Total Cost 616,718 437,099 271,819 129,056 358,445 260,251 124,973 189.01%
  QoQ % 41.09% 60.81% 110.62% -64.00% 37.73% 108.25% -
  Horiz. % 493.48% 349.75% 217.50% 103.27% 286.82% 208.25% 100.00%
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 893,069 892,453 2,075.46%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 9,000.78% 0.07% -
  Horiz. % 10,276.00% 105.37% 105.11% 104.59% 9,107.06% 100.07% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 23,276 - - - 20,576 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.12% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 135.01 % - % - % - % 102.07 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.27% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 91,708,512 940,361 938,033 933,378 81,276,271 893,069 892,453 2,075.46%
  QoQ % 9,652.47% 0.25% 0.50% -98.85% 9,000.78% 0.07% -
  Horiz. % 10,276.00% 105.37% 105.11% 104.59% 9,107.06% 100.07% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,057,627 1,888,095 1,821,333 17.71%
  QoQ % 0.00% 0.00% 0.00% 13.12% 8.98% 3.67% -
  Horiz. % 127.80% 127.80% 127.80% 127.80% 112.97% 103.67% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.27 % 4.59 % 6.14 % 9.02 % 5.30 % 2.91 % -2.34 % -
  QoQ % -28.76% -25.24% -31.93% 70.19% 82.13% 224.36% -
  Horiz. % -139.74% -196.15% -262.39% -385.47% -226.50% -124.36% 100.00%
ROE 0.02 % 2.22 % 1.88 % 1.37 % 0.02 % 0.89 % -0.31 % -
  QoQ % -99.10% 18.09% 37.23% 6,750.00% -97.75% 387.10% -
  Horiz. % -6.45% -716.13% -606.45% -441.94% -6.45% -287.10% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 19.68 12.44 6.09 18.39 14.20 6.70 155.01%
  QoQ % 39.18% 58.20% 104.27% -66.88% 29.51% 111.94% -
  Horiz. % 408.81% 293.73% 185.67% 90.90% 274.48% 211.94% 100.00%
EPS 0.74 0.90 0.76 0.55 1.04 0.42 -0.15 -
  QoQ % -17.78% 18.42% 38.18% -47.12% 147.62% 380.00% -
  Horiz. % -493.33% -600.00% -506.67% -366.67% -693.33% -280.00% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 39.5000 0.4730 0.4900 1,748.12%
  QoQ % 9,652.48% 0.25% 0.50% -98.98% 8,250.95% -3.47% -
  Horiz. % 8,040.82% 82.45% 82.24% 81.84% 8,061.22% 96.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.39 19.68 12.44 6.09 16.26 11.52 5.25 199.90%
  QoQ % 39.18% 58.20% 104.27% -62.55% 41.15% 119.43% -
  Horiz. % 521.71% 374.86% 236.95% 116.00% 309.71% 219.43% 100.00%
EPS 0.74 0.90 0.76 0.55 0.87 0.34 -0.12 -
  QoQ % -17.78% 18.42% 38.18% -36.78% 155.88% 383.33% -
  Horiz. % -616.67% -750.00% -633.33% -458.33% -725.00% -283.33% 100.00%
DPS 1.00 0.00 0.00 0.00 0.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 39.4000 0.4040 0.4030 0.4010 34.9181 0.3837 0.3834 2,075.53%
  QoQ % 9,652.48% 0.25% 0.50% -98.85% 9,000.36% 0.08% -
  Horiz. % 10,276.47% 105.37% 105.11% 104.59% 9,107.49% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.5400 0.5650 0.5550 0.6250 0.5450 0.5050 0.5800 -
P/RPS 1.97 2.87 4.46 10.26 2.96 3.56 8.65 -62.61%
  QoQ % -31.36% -35.65% -56.53% 246.62% -16.85% -58.84% -
  Horiz. % 22.77% 33.18% 51.56% 118.61% 34.22% 41.16% 100.00%
P/EPS 72.91 62.93 73.12 114.08 55.63 120.24 -386.67 -
  QoQ % 15.86% -13.94% -35.90% 105.07% -53.73% 131.10% -
  Horiz. % -18.86% -16.27% -18.91% -29.50% -14.39% -31.10% 100.00%
EY 1.37 1.59 1.37 0.88 1.80 0.83 -0.26 -
  QoQ % -13.84% 16.06% 55.68% -51.11% 116.87% 419.23% -
  Horiz. % -526.92% -611.54% -526.92% -338.46% -692.31% -319.23% 100.00%
DY 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.01 1.40 1.38 1.56 0.01 1.07 1.18 -95.81%
  QoQ % -99.29% 1.45% -11.54% 15,500.00% -99.07% -9.32% -
  Horiz. % 0.85% 118.64% 116.95% 132.20% 0.85% 90.68% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 23/08/17 26/05/17 23/02/17 29/11/16 24/08/16 -
Price 0.8450 0.5500 0.5350 0.5600 0.5500 0.5350 0.5550 -
P/RPS 3.08 2.79 4.30 9.19 2.99 3.77 8.28 -48.18%
  QoQ % 10.39% -35.12% -53.21% 207.36% -20.69% -54.47% -
  Horiz. % 37.20% 33.70% 51.93% 110.99% 36.11% 45.53% 100.00%
P/EPS 114.09 61.26 70.48 102.22 56.14 127.38 -370.00 -
  QoQ % 86.24% -13.08% -31.05% 82.08% -55.93% 134.43% -
  Horiz. % -30.84% -16.56% -19.05% -27.63% -15.17% -34.43% 100.00%
EY 0.88 1.63 1.42 0.98 1.78 0.79 -0.27 -
  QoQ % -46.01% 14.79% 44.90% -44.94% 125.32% 392.59% -
  Horiz. % -325.93% -603.70% -525.93% -362.96% -659.26% -292.59% 100.00%
DY 1.18 0.00 0.00 0.00 1.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.02 1.36 1.33 1.40 0.01 1.13 1.13 -93.16%
  QoQ % -98.53% 2.26% -5.00% 13,900.00% -99.12% 0.00% -
  Horiz. % 1.77% 120.35% 117.70% 123.89% 0.88% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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