Highlights

[KRETAM] QoQ Quarter Result on 2012-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -167.78%    YoY -     -184.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,301 84,647 88,243 28,545 91,535 62,139 70,078 25.28%
  QoQ % 16.13% -4.08% 209.14% -68.82% 47.31% -11.33% -
  Horiz. % 140.27% 120.79% 125.92% 40.73% 130.62% 88.67% 100.00%
PBT 9,800 -621 9,772 -6,581 20,227 10,329 15,696 -26.93%
  QoQ % 1,678.10% -106.35% 248.49% -132.54% 95.83% -34.19% -
  Horiz. % 62.44% -3.96% 62.26% -41.93% 128.87% 65.81% 100.00%
Tax -2,267 4 -2,810 -1,610 -7,998 14,266 -4,628 -37.83%
  QoQ % -56,775.00% 100.14% -74.53% 79.87% -156.06% 408.25% -
  Horiz. % 48.98% -0.09% 60.72% 34.79% 172.82% -308.25% 100.00%
NP 7,533 -617 6,962 -8,191 12,229 24,595 11,068 -22.61%
  QoQ % 1,320.91% -108.86% 185.00% -166.98% -50.28% 122.22% -
  Horiz. % 68.06% -5.57% 62.90% -74.01% 110.49% 222.22% 100.00%
NP to SH 7,504 -607 6,897 -8,328 12,287 24,571 11,038 -22.67%
  QoQ % 1,336.24% -108.80% 182.82% -167.78% -49.99% 122.60% -
  Horiz. % 67.98% -5.50% 62.48% -75.45% 111.32% 222.60% 100.00%
Tax Rate 23.13 % - % 28.76 % - % 39.54 % -138.12 % 29.49 % -14.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 128.63% -568.36% -
  Horiz. % 78.43% 0.00% 97.52% 0.00% 134.08% -468.36% 100.00%
Total Cost 90,768 85,264 81,281 36,736 79,306 37,544 59,010 33.22%
  QoQ % 6.46% 4.90% 121.26% -53.68% 111.23% -36.38% -
  Horiz. % 153.82% 144.49% 137.74% 62.25% 134.39% 63.62% 100.00%
Net Worth 911,461 881,935 901,353 895,136 906,897 890,835 869,882 3.16%
  QoQ % 3.35% -2.15% 0.69% -1.30% 1.80% 2.41% -
  Horiz. % 104.78% 101.39% 103.62% 102.90% 104.26% 102.41% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 911,461 881,935 901,353 895,136 906,897 890,835 869,882 3.16%
  QoQ % 3.35% -2.15% 0.69% -1.30% 1.80% 2.41% -
  Horiz. % 104.78% 101.39% 103.62% 102.90% 104.26% 102.41% 100.00%
NOSH 366,048 357,058 364,920 365,361 365,684 365,096 365,496 0.10%
  QoQ % 2.52% -2.15% -0.12% -0.09% 0.16% -0.11% -
  Horiz. % 100.15% 97.69% 99.84% 99.96% 100.05% 99.89% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.66 % -0.73 % 7.89 % -28.70 % 13.36 % 39.58 % 15.79 % -38.23%
  QoQ % 1,149.31% -109.25% 127.49% -314.82% -66.25% 150.66% -
  Horiz. % 48.51% -4.62% 49.97% -181.76% 84.61% 250.66% 100.00%
ROE 0.82 % -0.07 % 0.77 % -0.93 % 1.35 % 2.76 % 1.27 % -25.28%
  QoQ % 1,271.43% -109.09% 182.80% -168.89% -51.09% 117.32% -
  Horiz. % 64.57% -5.51% 60.63% -73.23% 106.30% 217.32% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.85 23.71 24.18 7.81 25.03 17.02 19.17 25.16%
  QoQ % 13.24% -1.94% 209.60% -68.80% 47.06% -11.22% -
  Horiz. % 140.06% 123.68% 126.13% 40.74% 130.57% 88.78% 100.00%
EPS 2.05 -0.17 1.89 -2.28 3.36 6.73 3.02 -22.74%
  QoQ % 1,305.88% -108.99% 182.89% -167.86% -50.07% 122.85% -
  Horiz. % 67.88% -5.63% 62.58% -75.50% 111.26% 222.85% 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 2.4900 2.4700 2.4700 2.4500 2.4800 2.4400 2.3800 3.06%
  QoQ % 0.81% 0.00% 0.82% -1.21% 1.64% 2.52% -
  Horiz. % 104.62% 103.78% 103.78% 102.94% 104.20% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.24 3.65 3.81 1.23 3.95 2.68 3.03 25.08%
  QoQ % 16.16% -4.20% 209.76% -68.86% 47.39% -11.55% -
  Horiz. % 139.93% 120.46% 125.74% 40.59% 130.36% 88.45% 100.00%
EPS 0.32 -0.03 0.30 -0.36 0.53 1.06 0.48 -23.67%
  QoQ % 1,166.67% -110.00% 183.33% -167.92% -50.00% 120.83% -
  Horiz. % 66.67% -6.25% 62.50% -75.00% 110.42% 220.83% 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 0.3935 0.3808 0.3892 0.3865 0.3916 0.3846 0.3756 3.15%
  QoQ % 3.34% -2.16% 0.70% -1.30% 1.82% 2.40% -
  Horiz. % 104.77% 101.38% 103.62% 102.90% 104.26% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.0300 2.2100 1.9400 2.0100 2.2000 2.1000 2.3300 -
P/RPS 11.28 9.32 8.02 25.73 8.79 12.34 12.15 -4.83%
  QoQ % 21.03% 16.21% -68.83% 192.72% -28.77% 1.56% -
  Horiz. % 92.84% 76.71% 66.01% 211.77% 72.35% 101.56% 100.00%
P/EPS 147.80 -1,300.00 102.65 -88.18 65.48 31.20 77.15 54.19%
  QoQ % 111.37% -1,366.44% 216.41% -234.67% 109.87% -59.56% -
  Horiz. % 191.57% -1,685.03% 133.05% -114.30% 84.87% 40.44% 100.00%
EY 0.68 -0.08 0.97 -1.13 1.53 3.20 1.30 -35.05%
  QoQ % 950.00% -108.25% 185.84% -173.86% -52.19% 146.15% -
  Horiz. % 52.31% -6.15% 74.62% -86.92% 117.69% 246.15% 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 1.22 0.89 0.79 0.82 0.89 0.86 0.98 15.71%
  QoQ % 37.08% 12.66% -3.66% -7.87% 3.49% -12.24% -
  Horiz. % 124.49% 90.82% 80.61% 83.67% 90.82% 87.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 -
Price 3.5200 2.6400 2.1300 2.0200 2.0200 2.3300 2.1700 -
P/RPS 13.11 11.14 8.81 25.85 8.07 13.69 11.32 10.27%
  QoQ % 17.68% 26.45% -65.92% 220.32% -41.05% 20.94% -
  Horiz. % 115.81% 98.41% 77.83% 228.36% 71.29% 120.94% 100.00%
P/EPS 171.71 -1,552.94 112.70 -88.62 60.12 34.62 71.85 78.66%
  QoQ % 111.06% -1,477.94% 227.17% -247.41% 73.66% -51.82% -
  Horiz. % 238.98% -2,161.36% 156.85% -123.34% 83.67% 48.18% 100.00%
EY 0.58 -0.06 0.89 -1.13 1.66 2.89 1.39 -44.13%
  QoQ % 1,066.67% -106.74% 178.76% -168.07% -42.56% 107.91% -
  Horiz. % 41.73% -4.32% 64.03% -81.29% 119.42% 207.91% 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 1.41 1.07 0.86 0.82 0.81 0.95 0.91 33.87%
  QoQ % 31.78% 24.42% 4.88% 1.23% -14.74% 4.40% -
  Horiz. % 154.95% 117.58% 94.51% 90.11% 89.01% 104.40% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers