Highlights

[KRETAM] QoQ Quarter Result on 2014-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -46.33%    YoY -     506.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 77,675 149,406 104,600 87,308 98,242 91,075 98,301 -14.54%
  QoQ % -48.01% 42.84% 19.81% -11.13% 7.87% -7.35% -
  Horiz. % 79.02% 151.99% 106.41% 88.82% 99.94% 92.65% 100.00%
PBT -2,161 361 6,466 6,507 8,606 1,781 9,800 -
  QoQ % -698.61% -94.42% -0.63% -24.39% 383.21% -81.83% -
  Horiz. % -22.05% 3.68% 65.98% 66.40% 87.82% 18.17% 100.00%
Tax -788 1,563 -4,770 -4,001 -3,971 -466 -2,267 -50.60%
  QoQ % -150.42% 132.77% -19.22% -0.76% -752.15% 79.44% -
  Horiz. % 34.76% -68.95% 210.41% 176.49% 175.17% 20.56% 100.00%
NP -2,949 1,924 1,696 2,506 4,635 1,315 7,533 -
  QoQ % -253.27% 13.44% -32.32% -45.93% 252.47% -82.54% -
  Horiz. % -39.15% 25.54% 22.51% 33.27% 61.53% 17.46% 100.00%
NP to SH -2,855 2,043 1,574 2,469 4,600 1,249 7,504 -
  QoQ % -239.75% 29.80% -36.25% -46.33% 268.29% -83.36% -
  Horiz. % -38.05% 27.23% 20.98% 32.90% 61.30% 16.64% 100.00%
Tax Rate - % -432.96 % 73.77 % 61.49 % 46.14 % 26.17 % 23.13 % -
  QoQ % 0.00% -686.91% 19.97% 33.27% 76.31% 13.14% -
  Horiz. % 0.00% -1,871.85% 318.94% 265.85% 199.48% 113.14% 100.00%
Total Cost 80,624 147,482 102,904 84,802 93,607 89,760 90,768 -7.60%
  QoQ % -45.33% 43.32% 21.35% -9.41% 4.29% -1.11% -
  Horiz. % 88.82% 162.48% 113.37% 93.43% 103.13% 98.89% 100.00%
Net Worth 938,343 875,085 969,977 930,623 927,360 751,428 911,461 1.96%
  QoQ % 7.23% -9.78% 4.23% 0.35% 23.41% -17.56% -
  Horiz. % 102.95% 96.01% 106.42% 102.10% 101.74% 82.44% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 938,343 875,085 969,977 930,623 927,360 751,428 911,461 1.96%
  QoQ % 7.23% -9.78% 4.23% 0.35% 23.41% -17.56% -
  Horiz. % 102.95% 96.01% 106.42% 102.10% 101.74% 82.44% 100.00%
NOSH 1,903,333 1,771,428 1,967,500 1,899,230 1,840,000 375,714 366,048 200.44%
  QoQ % 7.45% -9.97% 3.59% 3.22% 389.73% 2.64% -
  Horiz. % 519.97% 483.93% 537.50% 518.85% 502.67% 102.64% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.80 % 1.29 % 1.62 % 2.87 % 4.72 % 1.44 % 7.66 % -
  QoQ % -394.57% -20.37% -43.55% -39.19% 227.78% -81.20% -
  Horiz. % -49.61% 16.84% 21.15% 37.47% 61.62% 18.80% 100.00%
ROE -0.30 % 0.23 % 0.16 % 0.27 % 0.50 % 0.17 % 0.82 % -
  QoQ % -230.43% 43.75% -40.74% -46.00% 194.12% -79.27% -
  Horiz. % -36.59% 28.05% 19.51% 32.93% 60.98% 20.73% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.08 8.43 5.32 4.60 5.34 24.24 26.85 -71.56%
  QoQ % -51.60% 58.46% 15.65% -13.86% -77.97% -9.72% -
  Horiz. % 15.20% 31.40% 19.81% 17.13% 19.89% 90.28% 100.00%
EPS -0.15 0.11 0.08 0.13 0.25 0.07 2.05 -
  QoQ % -236.36% 37.50% -38.46% -48.00% 257.14% -96.59% -
  Horiz. % -7.32% 5.37% 3.90% 6.34% 12.20% 3.41% 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 0.4930 0.4940 0.4930 0.4900 0.5040 2.0000 2.4900 -66.06%
  QoQ % -0.20% 0.20% 0.61% -2.78% -74.80% -19.68% -
  Horiz. % 19.80% 19.84% 19.80% 19.68% 20.24% 80.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.35 6.45 4.52 3.77 4.24 3.93 4.24 -14.55%
  QoQ % -48.06% 42.70% 19.89% -11.08% 7.89% -7.31% -
  Horiz. % 79.01% 152.12% 106.60% 88.92% 100.00% 92.69% 100.00%
EPS -0.12 0.09 0.07 0.11 0.20 0.05 0.32 -
  QoQ % -233.33% 28.57% -36.36% -45.00% 300.00% -84.37% -
  Horiz. % -37.50% 28.13% 21.88% 34.38% 62.50% 15.62% 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 0.4051 0.3778 0.4188 0.4018 0.4004 0.3244 0.3935 1.96%
  QoQ % 7.23% -9.79% 4.23% 0.35% 23.43% -17.56% -
  Horiz. % 102.95% 96.01% 106.43% 102.11% 101.75% 82.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4500 0.4500 0.5200 0.5750 0.5900 3.7400 3.0300 -
P/RPS 11.03 5.34 9.78 12.51 11.05 15.43 11.28 -1.48%
  QoQ % 106.55% -45.40% -21.82% 13.21% -28.39% 36.79% -
  Horiz. % 97.78% 47.34% 86.70% 110.90% 97.96% 136.79% 100.00%
P/EPS -300.00 390.18 650.00 442.31 236.00 1,125.04 147.80 -
  QoQ % -176.89% -39.97% 46.96% 87.42% -79.02% 661.19% -
  Horiz. % -202.98% 263.99% 439.78% 299.26% 159.68% 761.19% 100.00%
EY -0.33 0.26 0.15 0.23 0.42 0.09 0.68 -
  QoQ % -226.92% 73.33% -34.78% -45.24% 366.67% -86.76% -
  Horiz. % -48.53% 38.24% 22.06% 33.82% 61.76% 13.24% 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 0.91 0.91 1.05 1.17 1.17 1.87 1.22 -17.77%
  QoQ % 0.00% -13.33% -10.26% 0.00% -37.43% 53.28% -
  Horiz. % 74.59% 74.59% 86.07% 95.90% 95.90% 153.28% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 -
Price 0.4150 0.4600 0.5000 0.5350 0.5900 0.6050 3.5200 -
P/RPS 10.17 5.45 9.40 11.64 11.05 2.50 13.11 -15.59%
  QoQ % 86.61% -42.02% -19.24% 5.34% 342.00% -80.93% -
  Horiz. % 77.57% 41.57% 71.70% 88.79% 84.29% 19.07% 100.00%
P/EPS -276.67 398.85 625.00 411.54 236.00 181.99 171.71 -
  QoQ % -169.37% -36.18% 51.87% 74.38% 29.68% 5.99% -
  Horiz. % -161.13% 232.28% 363.99% 239.67% 137.44% 105.99% 100.00%
EY -0.36 0.25 0.16 0.24 0.42 0.55 0.58 -
  QoQ % -244.00% 56.25% -33.33% -42.86% -23.64% -5.17% -
  Horiz. % -62.07% 43.10% 27.59% 41.38% 72.41% 94.83% 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 0.84 0.93 1.01 1.09 1.17 0.30 1.41 -29.22%
  QoQ % -9.68% -7.92% -7.34% -6.84% 290.00% -78.72% -
  Horiz. % 59.57% 65.96% 71.63% 77.30% 82.98% 21.28% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers