Highlights

[KRETAM] QoQ Quarter Result on 2013-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     1,336.24%    YoY -     -38.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,308 98,242 91,075 98,301 84,647 88,243 28,545 111.14%
  QoQ % -11.13% 7.87% -7.35% 16.13% -4.08% 209.14% -
  Horiz. % 305.86% 344.17% 319.06% 344.37% 296.54% 309.14% 100.00%
PBT 6,507 8,606 1,781 9,800 -621 9,772 -6,581 -
  QoQ % -24.39% 383.21% -81.83% 1,678.10% -106.35% 248.49% -
  Horiz. % -98.88% -130.77% -27.06% -148.91% 9.44% -148.49% 100.00%
Tax -4,001 -3,971 -466 -2,267 4 -2,810 -1,610 83.77%
  QoQ % -0.76% -752.15% 79.44% -56,775.00% 100.14% -74.53% -
  Horiz. % 248.51% 246.65% 28.94% 140.81% -0.25% 174.53% 100.00%
NP 2,506 4,635 1,315 7,533 -617 6,962 -8,191 -
  QoQ % -45.93% 252.47% -82.54% 1,320.91% -108.86% 185.00% -
  Horiz. % -30.59% -56.59% -16.05% -91.97% 7.53% -85.00% 100.00%
NP to SH 2,469 4,600 1,249 7,504 -607 6,897 -8,328 -
  QoQ % -46.33% 268.29% -83.36% 1,336.24% -108.80% 182.82% -
  Horiz. % -29.65% -55.24% -15.00% -90.11% 7.29% -82.82% 100.00%
Tax Rate 61.49 % 46.14 % 26.17 % 23.13 % - % 28.76 % - % -
  QoQ % 33.27% 76.31% 13.14% 0.00% 0.00% 0.00% -
  Horiz. % 213.80% 160.43% 90.99% 80.42% 0.00% 100.00% -
Total Cost 84,802 93,607 89,760 90,768 85,264 81,281 36,736 74.93%
  QoQ % -9.41% 4.29% -1.11% 6.46% 4.90% 121.26% -
  Horiz. % 230.84% 254.81% 244.34% 247.08% 232.10% 221.26% 100.00%
Net Worth 930,623 927,360 751,428 911,461 881,935 901,353 895,136 2.63%
  QoQ % 0.35% 23.41% -17.56% 3.35% -2.15% 0.69% -
  Horiz. % 103.96% 103.60% 83.95% 101.82% 98.53% 100.69% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 930,623 927,360 751,428 911,461 881,935 901,353 895,136 2.63%
  QoQ % 0.35% 23.41% -17.56% 3.35% -2.15% 0.69% -
  Horiz. % 103.96% 103.60% 83.95% 101.82% 98.53% 100.69% 100.00%
NOSH 1,899,230 1,840,000 375,714 366,048 357,058 364,920 365,361 200.99%
  QoQ % 3.22% 389.73% 2.64% 2.52% -2.15% -0.12% -
  Horiz. % 519.82% 503.61% 102.83% 100.19% 97.73% 99.88% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.87 % 4.72 % 1.44 % 7.66 % -0.73 % 7.89 % -28.70 % -
  QoQ % -39.19% 227.78% -81.20% 1,149.31% -109.25% 127.49% -
  Horiz. % -10.00% -16.45% -5.02% -26.69% 2.54% -27.49% 100.00%
ROE 0.27 % 0.50 % 0.17 % 0.82 % -0.07 % 0.77 % -0.93 % -
  QoQ % -46.00% 194.12% -79.27% 1,271.43% -109.09% 182.80% -
  Horiz. % -29.03% -53.76% -18.28% -88.17% 7.53% -82.80% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.60 5.34 24.24 26.85 23.71 24.18 7.81 -29.80%
  QoQ % -13.86% -77.97% -9.72% 13.24% -1.94% 209.60% -
  Horiz. % 58.90% 68.37% 310.37% 343.79% 303.59% 309.60% 100.00%
EPS 0.13 0.25 0.07 2.05 -0.17 1.89 -2.28 -
  QoQ % -48.00% 257.14% -96.59% 1,305.88% -108.99% 182.89% -
  Horiz. % -5.70% -10.96% -3.07% -89.91% 7.46% -82.89% 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 0.5040 2.0000 2.4900 2.4700 2.4700 2.4500 -65.90%
  QoQ % -2.78% -74.80% -19.68% 0.81% 0.00% 0.82% -
  Horiz. % 20.00% 20.57% 81.63% 101.63% 100.82% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.77 4.24 3.93 4.24 3.65 3.81 1.23 111.44%
  QoQ % -11.08% 7.89% -7.31% 16.16% -4.20% 209.76% -
  Horiz. % 306.50% 344.72% 319.51% 344.72% 296.75% 309.76% 100.00%
EPS 0.11 0.20 0.05 0.32 -0.03 0.30 -0.36 -
  QoQ % -45.00% 300.00% -84.37% 1,166.67% -110.00% 183.33% -
  Horiz. % -30.56% -55.56% -13.89% -88.89% 8.33% -83.33% 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 0.4018 0.4004 0.3244 0.3935 0.3808 0.3892 0.3865 2.63%
  QoQ % 0.35% 23.43% -17.56% 3.34% -2.16% 0.70% -
  Horiz. % 103.96% 103.60% 83.93% 101.81% 98.53% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.5750 0.5900 3.7400 3.0300 2.2100 1.9400 2.0100 -
P/RPS 12.51 11.05 15.43 11.28 9.32 8.02 25.73 -38.25%
  QoQ % 13.21% -28.39% 36.79% 21.03% 16.21% -68.83% -
  Horiz. % 48.62% 42.95% 59.97% 43.84% 36.22% 31.17% 100.00%
P/EPS 442.31 236.00 1,125.04 147.80 -1,300.00 102.65 -88.18 -
  QoQ % 87.42% -79.02% 661.19% 111.37% -1,366.44% 216.41% -
  Horiz. % -501.60% -267.63% -1,275.84% -167.61% 1,474.26% -116.41% 100.00%
EY 0.23 0.42 0.09 0.68 -0.08 0.97 -1.13 -
  QoQ % -45.24% 366.67% -86.76% 950.00% -108.25% 185.84% -
  Horiz. % -20.35% -37.17% -7.96% -60.18% 7.08% -85.84% 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 1.17 1.87 1.22 0.89 0.79 0.82 26.82%
  QoQ % 0.00% -37.43% 53.28% 37.08% 12.66% -3.66% -
  Horiz. % 142.68% 142.68% 228.05% 148.78% 108.54% 96.34% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 -
Price 0.5350 0.5900 0.6050 3.5200 2.6400 2.1300 2.0200 -
P/RPS 11.64 11.05 2.50 13.11 11.14 8.81 25.85 -41.34%
  QoQ % 5.34% 342.00% -80.93% 17.68% 26.45% -65.92% -
  Horiz. % 45.03% 42.75% 9.67% 50.72% 43.09% 34.08% 100.00%
P/EPS 411.54 236.00 181.99 171.71 -1,552.94 112.70 -88.62 -
  QoQ % 74.38% 29.68% 5.99% 111.06% -1,477.94% 227.17% -
  Horiz. % -464.39% -266.31% -205.36% -193.76% 1,752.36% -127.17% 100.00%
EY 0.24 0.42 0.55 0.58 -0.06 0.89 -1.13 -
  QoQ % -42.86% -23.64% -5.17% 1,066.67% -106.74% 178.76% -
  Horiz. % -21.24% -37.17% -48.67% -51.33% 5.31% -78.76% 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 1.09 1.17 0.30 1.41 1.07 0.86 0.82 20.96%
  QoQ % -6.84% 290.00% -78.72% 31.78% 24.42% 4.88% -
  Horiz. % 132.93% 142.68% 36.59% 171.95% 130.49% 104.88% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers