Highlights

[KRETAM] QoQ Quarter Result on 2015-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     19.26%    YoY -     -193.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 41,582 118,074 111,813 99,817 77,675 149,406 104,600 -45.90%
  QoQ % -64.78% 5.60% 12.02% 28.51% -48.01% 42.84% -
  Horiz. % 39.75% 112.88% 106.90% 95.43% 74.26% 142.84% 100.00%
PBT -4,168 10,439 -6,553 -375 -2,161 361 6,466 -
  QoQ % -139.93% 259.30% -1,647.47% 82.65% -698.61% -94.42% -
  Horiz. % -64.46% 161.44% -101.35% -5.80% -33.42% 5.58% 100.00%
Tax 18 -2,129 -1,540 -1,926 -788 1,563 -4,770 -
  QoQ % 100.85% -38.25% 20.04% -144.42% -150.42% 132.77% -
  Horiz. % -0.38% 44.63% 32.29% 40.38% 16.52% -32.77% 100.00%
NP -4,150 8,310 -8,093 -2,301 -2,949 1,924 1,696 -
  QoQ % -149.94% 202.68% -251.72% 21.97% -253.27% 13.44% -
  Horiz. % -244.69% 489.98% -477.18% -135.67% -173.88% 113.44% 100.00%
NP to SH -4,089 8,294 -8,081 -2,305 -2,855 2,043 1,574 -
  QoQ % -149.30% 202.64% -250.59% 19.26% -239.75% 29.80% -
  Horiz. % -259.78% 526.94% -513.41% -146.44% -181.39% 129.80% 100.00%
Tax Rate - % 20.39 % - % - % - % -432.96 % 73.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -686.91% -
  Horiz. % 0.00% 27.64% 0.00% 0.00% 0.00% -586.91% 100.00%
Total Cost 45,732 109,764 119,906 102,118 80,624 147,482 102,904 -41.74%
  QoQ % -58.34% -8.46% 17.42% 26.66% -45.33% 43.32% -
  Horiz. % 44.44% 106.67% 116.52% 99.24% 78.35% 143.32% 100.00%
Net Worth 910,731 927,420 915,220 945,050 938,343 875,085 969,977 -4.11%
  QoQ % -1.80% 1.33% -3.16% 0.71% 7.23% -9.78% -
  Horiz. % 93.89% 95.61% 94.35% 97.43% 96.74% 90.22% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 910,731 927,420 915,220 945,050 938,343 875,085 969,977 -4.11%
  QoQ % -1.80% 1.33% -3.16% 0.71% 7.23% -9.78% -
  Horiz. % 93.89% 95.61% 94.35% 97.43% 96.74% 90.22% 100.00%
NOSH 1,858,636 1,885,000 1,879,302 1,920,833 1,903,333 1,771,428 1,967,500 -3.72%
  QoQ % -1.40% 0.30% -2.16% 0.92% 7.45% -9.97% -
  Horiz. % 94.47% 95.81% 95.52% 97.63% 96.74% 90.03% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -9.98 % 7.04 % -7.24 % -2.31 % -3.80 % 1.29 % 1.62 % -
  QoQ % -241.76% 197.24% -213.42% 39.21% -394.57% -20.37% -
  Horiz. % -616.05% 434.57% -446.91% -142.59% -234.57% 79.63% 100.00%
ROE -0.45 % 0.89 % -0.88 % -0.24 % -0.30 % 0.23 % 0.16 % -
  QoQ % -150.56% 201.14% -266.67% 20.00% -230.43% 43.75% -
  Horiz. % -281.25% 556.25% -550.00% -150.00% -187.50% 143.75% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.24 6.26 5.95 5.20 4.08 8.43 5.32 -43.79%
  QoQ % -64.22% 5.21% 14.42% 27.45% -51.60% 58.46% -
  Horiz. % 42.11% 117.67% 111.84% 97.74% 76.69% 158.46% 100.00%
EPS -0.22 0.44 -0.43 -0.12 -0.15 0.11 0.08 -
  QoQ % -150.00% 202.33% -258.33% 20.00% -236.36% 37.50% -
  Horiz. % -275.00% 550.00% -537.50% -150.00% -187.50% 137.50% 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 0.4900 0.4920 0.4870 0.4920 0.4930 0.4940 0.4930 -0.41%
  QoQ % -0.41% 1.03% -1.02% -0.20% -0.20% 0.20% -
  Horiz. % 99.39% 99.80% 98.78% 99.80% 100.00% 100.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.80 5.10 4.83 4.31 3.35 6.45 4.52 -45.84%
  QoQ % -64.71% 5.59% 12.06% 28.66% -48.06% 42.70% -
  Horiz. % 39.82% 112.83% 106.86% 95.35% 74.12% 142.70% 100.00%
EPS -0.18 0.36 -0.35 -0.10 -0.12 0.09 0.07 -
  QoQ % -150.00% 202.86% -250.00% 16.67% -233.33% 28.57% -
  Horiz. % -257.14% 514.29% -500.00% -142.86% -171.43% 128.57% 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 0.3932 0.4004 0.3952 0.4080 0.4051 0.3778 0.4188 -4.11%
  QoQ % -1.80% 1.32% -3.14% 0.72% 7.23% -9.79% -
  Horiz. % 93.89% 95.61% 94.36% 97.42% 96.73% 90.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.5400 0.4600 0.4350 0.4100 0.4500 0.4500 0.5200 -
P/RPS 24.14 7.34 7.31 7.89 11.03 5.34 9.78 82.54%
  QoQ % 228.88% 0.41% -7.35% -28.47% 106.55% -45.40% -
  Horiz. % 246.83% 75.05% 74.74% 80.67% 112.78% 54.60% 100.00%
P/EPS -245.45 104.55 -101.16 -341.67 -300.00 390.18 650.00 -
  QoQ % -334.77% 203.35% 70.39% -13.89% -176.89% -39.97% -
  Horiz. % -37.76% 16.08% -15.56% -52.56% -46.15% 60.03% 100.00%
EY -0.41 0.96 -0.99 -0.29 -0.33 0.26 0.15 -
  QoQ % -142.71% 196.97% -241.38% 12.12% -226.92% 73.33% -
  Horiz. % -273.33% 640.00% -660.00% -193.33% -220.00% 173.33% 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 1.10 0.93 0.89 0.83 0.91 0.91 1.05 3.15%
  QoQ % 18.28% 4.49% 7.23% -8.79% 0.00% -13.33% -
  Horiz. % 104.76% 88.57% 84.76% 79.05% 86.67% 86.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 23/11/15 27/08/15 27/05/15 27/02/15 24/11/14 -
Price 0.5550 0.5800 0.4650 0.3850 0.4150 0.4600 0.5000 -
P/RPS 24.81 9.26 7.82 7.41 10.17 5.45 9.40 90.87%
  QoQ % 167.93% 18.41% 5.53% -27.14% 86.61% -42.02% -
  Horiz. % 263.94% 98.51% 83.19% 78.83% 108.19% 57.98% 100.00%
P/EPS -252.27 131.82 -108.14 -320.83 -276.67 398.85 625.00 -
  QoQ % -291.37% 221.90% 66.29% -15.96% -169.37% -36.18% -
  Horiz. % -40.36% 21.09% -17.30% -51.33% -44.27% 63.82% 100.00%
EY -0.40 0.76 -0.92 -0.31 -0.36 0.25 0.16 -
  QoQ % -152.63% 182.61% -196.77% 13.89% -244.00% 56.25% -
  Horiz. % -250.00% 475.00% -575.00% -193.75% -225.00% 156.25% 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 1.18 0.95 0.78 0.84 0.93 1.01 7.76%
  QoQ % -4.24% 24.21% 21.79% -7.14% -9.68% -7.92% -
  Horiz. % 111.88% 116.83% 94.06% 77.23% 83.17% 92.08% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers