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 - 2,327,627
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.75 4.22 3.91 4.22 3.64 3.79 1.23 110.69%
  QoQ % -11.14% 7.93% -7.35% 15.93% -3.96% 208.13% -
  Horiz. % 304.88% 343.09% 317.89% 343.09% 295.93% 308.13% 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 0.3998 0.3984 0.3228 0.3916 0.3789 0.3872 0.3846 2.62%
  QoQ % 0.35% 23.42% -17.57% 3.35% -2.14% 0.68% -
  Horiz. % 103.95% 103.59% 83.93% 101.82% 98.52% 100.68% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

560  200  591  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.085+0.005 
 SUPERMX 9.74+0.53 
 IRIS 0.265+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS