Highlights

[KRETAM] QoQ Quarter Result on 2012-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 21-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -49.99%    YoY -     -34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,647 88,243 28,545 91,535 62,139 70,078 76,067 7.39%
  QoQ % -4.08% 209.14% -68.82% 47.31% -11.33% -7.87% -
  Horiz. % 111.28% 116.01% 37.53% 120.33% 81.69% 92.13% 100.00%
PBT -621 9,772 -6,581 20,227 10,329 15,696 16,384 -
  QoQ % -106.35% 248.49% -132.54% 95.83% -34.19% -4.20% -
  Horiz. % -3.79% 59.64% -40.17% 123.46% 63.04% 95.80% 100.00%
Tax 4 -2,810 -1,610 -7,998 14,266 -4,628 -6,403 -
  QoQ % 100.14% -74.53% 79.87% -156.06% 408.25% 27.72% -
  Horiz. % -0.06% 43.89% 25.14% 124.91% -222.80% 72.28% 100.00%
NP -617 6,962 -8,191 12,229 24,595 11,068 9,981 -
  QoQ % -108.86% 185.00% -166.98% -50.28% 122.22% 10.89% -
  Horiz. % -6.18% 69.75% -82.07% 122.52% 246.42% 110.89% 100.00%
NP to SH -607 6,897 -8,328 12,287 24,571 11,038 9,859 -
  QoQ % -108.80% 182.82% -167.78% -49.99% 122.60% 11.96% -
  Horiz. % -6.16% 69.96% -84.47% 124.63% 249.22% 111.96% 100.00%
Tax Rate - % 28.76 % - % 39.54 % -138.12 % 29.49 % 39.08 % -
  QoQ % 0.00% 0.00% 0.00% 128.63% -568.36% -24.54% -
  Horiz. % 0.00% 73.59% 0.00% 101.18% -353.43% 75.46% 100.00%
Total Cost 85,264 81,281 36,736 79,306 37,544 59,010 66,086 18.53%
  QoQ % 4.90% 121.26% -53.68% 111.23% -36.38% -10.71% -
  Horiz. % 129.02% 122.99% 55.59% 120.00% 56.81% 89.29% 100.00%
Net Worth 881,935 901,353 895,136 906,897 890,835 869,882 530,276 40.42%
  QoQ % -2.15% 0.69% -1.30% 1.80% 2.41% 64.04% -
  Horiz. % 166.32% 169.98% 168.81% 171.02% 167.99% 164.04% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 881,935 901,353 895,136 906,897 890,835 869,882 530,276 40.42%
  QoQ % -2.15% 0.69% -1.30% 1.80% 2.41% 64.04% -
  Horiz. % 166.32% 169.98% 168.81% 171.02% 167.99% 164.04% 100.00%
NOSH 357,058 364,920 365,361 365,684 365,096 365,496 265,138 21.97%
  QoQ % -2.15% -0.12% -0.09% 0.16% -0.11% 37.85% -
  Horiz. % 134.67% 137.63% 137.80% 137.92% 137.70% 137.85% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.73 % 7.89 % -28.70 % 13.36 % 39.58 % 15.79 % 13.12 % -
  QoQ % -109.25% 127.49% -314.82% -66.25% 150.66% 20.35% -
  Horiz. % -5.56% 60.14% -218.75% 101.83% 301.68% 120.35% 100.00%
ROE -0.07 % 0.77 % -0.93 % 1.35 % 2.76 % 1.27 % 1.86 % -
  QoQ % -109.09% 182.80% -168.89% -51.09% 117.32% -31.72% -
  Horiz. % -3.76% 41.40% -50.00% 72.58% 148.39% 68.28% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.71 24.18 7.81 25.03 17.02 19.17 28.69 -11.95%
  QoQ % -1.94% 209.60% -68.80% 47.06% -11.22% -33.18% -
  Horiz. % 82.64% 84.28% 27.22% 87.24% 59.32% 66.82% 100.00%
EPS -0.17 1.89 -2.28 3.36 6.73 3.02 3.72 -
  QoQ % -108.99% 182.89% -167.86% -50.07% 122.85% -18.82% -
  Horiz. % -4.57% 50.81% -61.29% 90.32% 180.91% 81.18% 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 2.4700 2.4700 2.4500 2.4800 2.4400 2.3800 2.0000 15.12%
  QoQ % 0.00% 0.82% -1.21% 1.64% 2.52% 19.00% -
  Horiz. % 123.50% 123.50% 122.50% 124.00% 122.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.65 3.81 1.23 3.95 2.68 3.03 3.28 7.39%
  QoQ % -4.20% 209.76% -68.86% 47.39% -11.55% -7.62% -
  Horiz. % 111.28% 116.16% 37.50% 120.43% 81.71% 92.38% 100.00%
EPS -0.03 0.30 -0.36 0.53 1.06 0.48 0.43 -
  QoQ % -110.00% 183.33% -167.92% -50.00% 120.83% 11.63% -
  Horiz. % -6.98% 69.77% -83.72% 123.26% 246.51% 111.63% 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 0.3808 0.3892 0.3865 0.3916 0.3846 0.3756 0.2290 40.40%
  QoQ % -2.16% 0.70% -1.30% 1.82% 2.40% 64.02% -
  Horiz. % 166.29% 169.96% 168.78% 171.00% 167.95% 164.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.2100 1.9400 2.0100 2.2000 2.1000 2.3300 2.3500 -
P/RPS 9.32 8.02 25.73 8.79 12.34 12.15 8.19 9.01%
  QoQ % 16.21% -68.83% 192.72% -28.77% 1.56% 48.35% -
  Horiz. % 113.80% 97.92% 314.16% 107.33% 150.67% 148.35% 100.00%
P/EPS -1,300.00 102.65 -88.18 65.48 31.20 77.15 63.20 -
  QoQ % -1,366.44% 216.41% -234.67% 109.87% -59.56% 22.07% -
  Horiz. % -2,056.96% 162.42% -139.53% 103.61% 49.37% 122.07% 100.00%
EY -0.08 0.97 -1.13 1.53 3.20 1.30 1.58 -
  QoQ % -108.25% 185.84% -173.86% -52.19% 146.15% -17.72% -
  Horiz. % -5.06% 61.39% -71.52% 96.84% 202.53% 82.28% 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 0.89 0.79 0.82 0.89 0.86 0.98 1.18 -17.16%
  QoQ % 12.66% -3.66% -7.87% 3.49% -12.24% -16.95% -
  Horiz. % 75.42% 66.95% 69.49% 75.42% 72.88% 83.05% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 27/02/12 -
Price 2.6400 2.1300 2.0200 2.0200 2.3300 2.1700 2.4000 -
P/RPS 11.14 8.81 25.85 8.07 13.69 11.32 8.37 21.02%
  QoQ % 26.45% -65.92% 220.32% -41.05% 20.94% 35.24% -
  Horiz. % 133.09% 105.26% 308.84% 96.42% 163.56% 135.24% 100.00%
P/EPS -1,552.94 112.70 -88.62 60.12 34.62 71.85 64.54 -
  QoQ % -1,477.94% 227.17% -247.41% 73.66% -51.82% 11.33% -
  Horiz. % -2,406.17% 174.62% -137.31% 93.15% 53.64% 111.33% 100.00%
EY -0.06 0.89 -1.13 1.66 2.89 1.39 1.55 -
  QoQ % -106.74% 178.76% -168.07% -42.56% 107.91% -10.32% -
  Horiz. % -3.87% 57.42% -72.90% 107.10% 186.45% 89.68% 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 0.86 0.82 0.81 0.95 0.91 1.20 -7.37%
  QoQ % 24.42% 4.88% 1.23% -14.74% 4.40% -24.17% -
  Horiz. % 89.17% 71.67% 68.33% 67.50% 79.17% 75.83% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers