Highlights

[KRETAM] QoQ Quarter Result on 2015-09-30 [#3]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -250.59%    YoY -     -613.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 80,529 41,582 118,074 111,813 99,817 77,675 149,406 -33.79%
  QoQ % 93.66% -64.78% 5.60% 12.02% 28.51% -48.01% -
  Horiz. % 53.90% 27.83% 79.03% 74.84% 66.81% 51.99% 100.00%
PBT 1,664 -4,168 10,439 -6,553 -375 -2,161 361 177.23%
  QoQ % 139.92% -139.93% 259.30% -1,647.47% 82.65% -698.61% -
  Horiz. % 460.94% -1,154.57% 2,891.69% -1,815.24% -103.88% -598.61% 100.00%
Tax -375 18 -2,129 -1,540 -1,926 -788 1,563 -
  QoQ % -2,183.33% 100.85% -38.25% 20.04% -144.42% -150.42% -
  Horiz. % -23.99% 1.15% -136.21% -98.53% -123.22% -50.42% 100.00%
NP 1,289 -4,150 8,310 -8,093 -2,301 -2,949 1,924 -23.45%
  QoQ % 131.06% -149.94% 202.68% -251.72% 21.97% -253.27% -
  Horiz. % 67.00% -215.70% 431.91% -420.63% -119.59% -153.27% 100.00%
NP to SH 1,358 -4,089 8,294 -8,081 -2,305 -2,855 2,043 -23.85%
  QoQ % 133.21% -149.30% 202.64% -250.59% 19.26% -239.75% -
  Horiz. % 66.47% -200.15% 405.97% -395.55% -112.82% -139.75% 100.00%
Tax Rate 22.54 % - % 20.39 % - % - % - % -432.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.21% 0.00% -4.71% 0.00% 0.00% 0.00% 100.00%
Total Cost 79,240 45,732 109,764 119,906 102,118 80,624 147,482 -33.93%
  QoQ % 73.27% -58.34% -8.46% 17.42% 26.66% -45.33% -
  Horiz. % 53.73% 31.01% 74.43% 81.30% 69.24% 54.67% 100.00%
Net Worth 950,600 910,731 927,420 915,220 945,050 938,343 875,085 5.68%
  QoQ % 4.38% -1.80% 1.33% -3.16% 0.71% 7.23% -
  Horiz. % 108.63% 104.07% 105.98% 104.59% 108.00% 107.23% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 950,600 910,731 927,420 915,220 945,050 938,343 875,085 5.68%
  QoQ % 4.38% -1.80% 1.33% -3.16% 0.71% 7.23% -
  Horiz. % 108.63% 104.07% 105.98% 104.59% 108.00% 107.23% 100.00%
NOSH 1,939,999 1,858,636 1,885,000 1,879,302 1,920,833 1,903,333 1,771,428 6.25%
  QoQ % 4.38% -1.40% 0.30% -2.16% 0.92% 7.45% -
  Horiz. % 109.52% 104.92% 106.41% 106.09% 108.43% 107.45% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.60 % -9.98 % 7.04 % -7.24 % -2.31 % -3.80 % 1.29 % 15.45%
  QoQ % 116.03% -241.76% 197.24% -213.42% 39.21% -394.57% -
  Horiz. % 124.03% -773.64% 545.74% -561.24% -179.07% -294.57% 100.00%
ROE 0.14 % -0.45 % 0.89 % -0.88 % -0.24 % -0.30 % 0.23 % -28.20%
  QoQ % 131.11% -150.56% 201.14% -266.67% 20.00% -230.43% -
  Horiz. % 60.87% -195.65% 386.96% -382.61% -104.35% -130.43% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.15 2.24 6.26 5.95 5.20 4.08 8.43 -37.68%
  QoQ % 85.27% -64.22% 5.21% 14.42% 27.45% -51.60% -
  Horiz. % 49.23% 26.57% 74.26% 70.58% 61.68% 48.40% 100.00%
EPS 0.07 -0.22 0.44 -0.43 -0.12 -0.15 0.11 -26.04%
  QoQ % 131.82% -150.00% 202.33% -258.33% 20.00% -236.36% -
  Horiz. % 63.64% -200.00% 400.00% -390.91% -109.09% -136.36% 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 0.4900 0.4920 0.4870 0.4920 0.4930 0.4940 -0.54%
  QoQ % 0.00% -0.41% 1.03% -1.02% -0.20% -0.20% -
  Horiz. % 99.19% 99.19% 99.60% 98.58% 99.60% 99.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.48 1.80 5.10 4.83 4.31 3.35 6.45 -33.75%
  QoQ % 93.33% -64.71% 5.59% 12.06% 28.66% -48.06% -
  Horiz. % 53.95% 27.91% 79.07% 74.88% 66.82% 51.94% 100.00%
EPS 0.06 -0.18 0.36 -0.35 -0.10 -0.12 0.09 -23.70%
  QoQ % 133.33% -150.00% 202.86% -250.00% 16.67% -233.33% -
  Horiz. % 66.67% -200.00% 400.00% -388.89% -111.11% -133.33% 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 0.4104 0.3932 0.4004 0.3952 0.4080 0.4051 0.3778 5.68%
  QoQ % 4.37% -1.80% 1.32% -3.14% 0.72% 7.23% -
  Horiz. % 108.63% 104.08% 105.98% 104.61% 107.99% 107.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.5800 0.5400 0.4600 0.4350 0.4100 0.4500 0.4500 -
P/RPS 13.97 24.14 7.34 7.31 7.89 11.03 5.34 89.97%
  QoQ % -42.13% 228.88% 0.41% -7.35% -28.47% 106.55% -
  Horiz. % 261.61% 452.06% 137.45% 136.89% 147.75% 206.55% 100.00%
P/EPS 828.57 -245.45 104.55 -101.16 -341.67 -300.00 390.18 65.29%
  QoQ % 437.57% -334.77% 203.35% 70.39% -13.89% -176.89% -
  Horiz. % 212.36% -62.91% 26.80% -25.93% -87.57% -76.89% 100.00%
EY 0.12 -0.41 0.96 -0.99 -0.29 -0.33 0.26 -40.31%
  QoQ % 129.27% -142.71% 196.97% -241.38% 12.12% -226.92% -
  Horiz. % 46.15% -157.69% 369.23% -380.77% -111.54% -126.92% 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 1.18 1.10 0.93 0.89 0.83 0.91 0.91 18.93%
  QoQ % 7.27% 18.28% 4.49% 7.23% -8.79% 0.00% -
  Horiz. % 129.67% 120.88% 102.20% 97.80% 91.21% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 26/02/16 23/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.5550 0.5550 0.5800 0.4650 0.3850 0.4150 0.4600 -
P/RPS 13.37 24.81 9.26 7.82 7.41 10.17 5.45 82.00%
  QoQ % -46.11% 167.93% 18.41% 5.53% -27.14% 86.61% -
  Horiz. % 245.32% 455.23% 169.91% 143.49% 135.96% 186.61% 100.00%
P/EPS 792.86 -252.27 131.82 -108.14 -320.83 -276.67 398.85 58.16%
  QoQ % 414.29% -291.37% 221.90% 66.29% -15.96% -169.37% -
  Horiz. % 198.79% -63.25% 33.05% -27.11% -80.44% -69.37% 100.00%
EY 0.13 -0.40 0.76 -0.92 -0.31 -0.36 0.25 -35.36%
  QoQ % 132.50% -152.63% 182.61% -196.77% 13.89% -244.00% -
  Horiz. % 52.00% -160.00% 304.00% -368.00% -124.00% -144.00% 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 1.13 1.18 0.95 0.78 0.84 0.93 13.88%
  QoQ % 0.00% -4.24% 24.21% 21.79% -7.14% -9.68% -
  Horiz. % 121.51% 121.51% 126.88% 102.15% 83.87% 90.32% 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.
 


 

251  243  546  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 DGB 0.175+0.005 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.14+0.005 
 VELESTO 0.395+0.01 
 HSI-C7J 0.15-0.01 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers