Highlights

[KRETAM] QoQ Quarter Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -108.80%    YoY -     -102.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,242 91,075 98,301 84,647 88,243 28,545 91,535 4.83%
  QoQ % 7.87% -7.35% 16.13% -4.08% 209.14% -68.82% -
  Horiz. % 107.33% 99.50% 107.39% 92.48% 96.40% 31.18% 100.00%
PBT 8,606 1,781 9,800 -621 9,772 -6,581 20,227 -43.46%
  QoQ % 383.21% -81.83% 1,678.10% -106.35% 248.49% -132.54% -
  Horiz. % 42.55% 8.81% 48.45% -3.07% 48.31% -32.54% 100.00%
Tax -3,971 -466 -2,267 4 -2,810 -1,610 -7,998 -37.33%
  QoQ % -752.15% 79.44% -56,775.00% 100.14% -74.53% 79.87% -
  Horiz. % 49.65% 5.83% 28.34% -0.05% 35.13% 20.13% 100.00%
NP 4,635 1,315 7,533 -617 6,962 -8,191 12,229 -47.66%
  QoQ % 252.47% -82.54% 1,320.91% -108.86% 185.00% -166.98% -
  Horiz. % 37.90% 10.75% 61.60% -5.05% 56.93% -66.98% 100.00%
NP to SH 4,600 1,249 7,504 -607 6,897 -8,328 12,287 -48.09%
  QoQ % 268.29% -83.36% 1,336.24% -108.80% 182.82% -167.78% -
  Horiz. % 37.44% 10.17% 61.07% -4.94% 56.13% -67.78% 100.00%
Tax Rate 46.14 % 26.17 % 23.13 % - % 28.76 % - % 39.54 % 10.85%
  QoQ % 76.31% 13.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.69% 66.19% 58.50% 0.00% 72.74% 0.00% 100.00%
Total Cost 93,607 89,760 90,768 85,264 81,281 36,736 79,306 11.70%
  QoQ % 4.29% -1.11% 6.46% 4.90% 121.26% -53.68% -
  Horiz. % 118.03% 113.18% 114.45% 107.51% 102.49% 46.32% 100.00%
Net Worth 927,360 751,428 911,461 881,935 901,353 895,136 906,897 1.50%
  QoQ % 23.41% -17.56% 3.35% -2.15% 0.69% -1.30% -
  Horiz. % 102.26% 82.86% 100.50% 97.25% 99.39% 98.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 927,360 751,428 911,461 881,935 901,353 895,136 906,897 1.50%
  QoQ % 23.41% -17.56% 3.35% -2.15% 0.69% -1.30% -
  Horiz. % 102.26% 82.86% 100.50% 97.25% 99.39% 98.70% 100.00%
NOSH 1,840,000 375,714 366,048 357,058 364,920 365,361 365,684 193.92%
  QoQ % 389.73% 2.64% 2.52% -2.15% -0.12% -0.09% -
  Horiz. % 503.17% 102.74% 100.10% 97.64% 99.79% 99.91% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.72 % 1.44 % 7.66 % -0.73 % 7.89 % -28.70 % 13.36 % -50.06%
  QoQ % 227.78% -81.20% 1,149.31% -109.25% 127.49% -314.82% -
  Horiz. % 35.33% 10.78% 57.34% -5.46% 59.06% -214.82% 100.00%
ROE 0.50 % 0.17 % 0.82 % -0.07 % 0.77 % -0.93 % 1.35 % -48.46%
  QoQ % 194.12% -79.27% 1,271.43% -109.09% 182.80% -168.89% -
  Horiz. % 37.04% 12.59% 60.74% -5.19% 57.04% -68.89% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.34 24.24 26.85 23.71 24.18 7.81 25.03 -64.33%
  QoQ % -77.97% -9.72% 13.24% -1.94% 209.60% -68.80% -
  Horiz. % 21.33% 96.84% 107.27% 94.73% 96.60% 31.20% 100.00%
EPS 0.25 0.07 2.05 -0.17 1.89 -2.28 3.36 -82.34%
  QoQ % 257.14% -96.59% 1,305.88% -108.99% 182.89% -167.86% -
  Horiz. % 7.44% 2.08% 61.01% -5.06% 56.25% -67.86% 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 0.5040 2.0000 2.4900 2.4700 2.4700 2.4500 2.4800 -65.47%
  QoQ % -74.80% -19.68% 0.81% 0.00% 0.82% -1.21% -
  Horiz. % 20.32% 80.65% 100.40% 99.60% 99.60% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.24 3.93 4.24 3.65 3.81 1.23 3.95 4.84%
  QoQ % 7.89% -7.31% 16.16% -4.20% 209.76% -68.86% -
  Horiz. % 107.34% 99.49% 107.34% 92.41% 96.46% 31.14% 100.00%
EPS 0.20 0.05 0.32 -0.03 0.30 -0.36 0.53 -47.81%
  QoQ % 300.00% -84.37% 1,166.67% -110.00% 183.33% -167.92% -
  Horiz. % 37.74% 9.43% 60.38% -5.66% 56.60% -67.92% 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 0.4004 0.3244 0.3935 0.3808 0.3892 0.3865 0.3916 1.49%
  QoQ % 23.43% -17.56% 3.34% -2.16% 0.70% -1.30% -
  Horiz. % 102.25% 82.84% 100.49% 97.24% 99.39% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.5900 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 -
P/RPS 11.05 15.43 11.28 9.32 8.02 25.73 8.79 16.50%
  QoQ % -28.39% 36.79% 21.03% 16.21% -68.83% 192.72% -
  Horiz. % 125.71% 175.54% 128.33% 106.03% 91.24% 292.72% 100.00%
P/EPS 236.00 1,125.04 147.80 -1,300.00 102.65 -88.18 65.48 135.26%
  QoQ % -79.02% 661.19% 111.37% -1,366.44% 216.41% -234.67% -
  Horiz. % 360.42% 1,718.14% 225.72% -1,985.34% 156.77% -134.67% 100.00%
EY 0.42 0.09 0.68 -0.08 0.97 -1.13 1.53 -57.80%
  QoQ % 366.67% -86.76% 950.00% -108.25% 185.84% -173.86% -
  Horiz. % 27.45% 5.88% 44.44% -5.23% 63.40% -73.86% 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 1.87 1.22 0.89 0.79 0.82 0.89 20.02%
  QoQ % -37.43% 53.28% 37.08% 12.66% -3.66% -7.87% -
  Horiz. % 131.46% 210.11% 137.08% 100.00% 88.76% 92.13% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 -
Price 0.5900 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 -
P/RPS 11.05 2.50 13.11 11.14 8.81 25.85 8.07 23.33%
  QoQ % 342.00% -80.93% 17.68% 26.45% -65.92% 220.32% -
  Horiz. % 136.93% 30.98% 162.45% 138.04% 109.17% 320.32% 100.00%
P/EPS 236.00 181.99 171.71 -1,552.94 112.70 -88.62 60.12 149.05%
  QoQ % 29.68% 5.99% 111.06% -1,477.94% 227.17% -247.41% -
  Horiz. % 392.55% 302.71% 285.61% -2,583.07% 187.46% -147.41% 100.00%
EY 0.42 0.55 0.58 -0.06 0.89 -1.13 1.66 -60.03%
  QoQ % -23.64% -5.17% 1,066.67% -106.74% 178.76% -168.07% -
  Horiz. % 25.30% 33.13% 34.94% -3.61% 53.61% -68.07% 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 0.30 1.41 1.07 0.86 0.82 0.81 27.81%
  QoQ % 290.00% -78.72% 31.78% 24.42% 4.88% 1.23% -
  Horiz. % 144.44% 37.04% 174.07% 132.10% 106.17% 101.23% 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.
 


 

238  230  532  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.070.00 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers