Highlights

[KRETAM] QoQ Quarter Result on 2013-12-31 [#4]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -83.36%    YoY -     115.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 104,600 87,308 98,242 91,075 98,301 84,647 88,243 11.99%
  QoQ % 19.81% -11.13% 7.87% -7.35% 16.13% -4.08% -
  Horiz. % 118.54% 98.94% 111.33% 103.21% 111.40% 95.92% 100.00%
PBT 6,466 6,507 8,606 1,781 9,800 -621 9,772 -24.05%
  QoQ % -0.63% -24.39% 383.21% -81.83% 1,678.10% -106.35% -
  Horiz. % 66.17% 66.59% 88.07% 18.23% 100.29% -6.35% 100.00%
Tax -4,770 -4,001 -3,971 -466 -2,267 4 -2,810 42.26%
  QoQ % -19.22% -0.76% -752.15% 79.44% -56,775.00% 100.14% -
  Horiz. % 169.75% 142.38% 141.32% 16.58% 80.68% -0.14% 100.00%
NP 1,696 2,506 4,635 1,315 7,533 -617 6,962 -60.96%
  QoQ % -32.32% -45.93% 252.47% -82.54% 1,320.91% -108.86% -
  Horiz. % 24.36% 36.00% 66.58% 18.89% 108.20% -8.86% 100.00%
NP to SH 1,574 2,469 4,600 1,249 7,504 -607 6,897 -62.62%
  QoQ % -36.25% -46.33% 268.29% -83.36% 1,336.24% -108.80% -
  Horiz. % 22.82% 35.80% 66.70% 18.11% 108.80% -8.80% 100.00%
Tax Rate 73.77 % 61.49 % 46.14 % 26.17 % 23.13 % - % 28.76 % 87.27%
  QoQ % 19.97% 33.27% 76.31% 13.14% 0.00% 0.00% -
  Horiz. % 256.50% 213.80% 160.43% 90.99% 80.42% 0.00% 100.00%
Total Cost 102,904 84,802 93,607 89,760 90,768 85,264 81,281 17.01%
  QoQ % 21.35% -9.41% 4.29% -1.11% 6.46% 4.90% -
  Horiz. % 126.60% 104.33% 115.16% 110.43% 111.67% 104.90% 100.00%
Net Worth 969,977 930,623 927,360 751,428 911,461 881,935 901,353 5.01%
  QoQ % 4.23% 0.35% 23.41% -17.56% 3.35% -2.15% -
  Horiz. % 107.61% 103.25% 102.89% 83.37% 101.12% 97.85% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 969,977 930,623 927,360 751,428 911,461 881,935 901,353 5.01%
  QoQ % 4.23% 0.35% 23.41% -17.56% 3.35% -2.15% -
  Horiz. % 107.61% 103.25% 102.89% 83.37% 101.12% 97.85% 100.00%
NOSH 1,967,500 1,899,230 1,840,000 375,714 366,048 357,058 364,920 207.16%
  QoQ % 3.59% 3.22% 389.73% 2.64% 2.52% -2.15% -
  Horiz. % 539.16% 520.45% 504.22% 102.96% 100.31% 97.85% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.62 % 2.87 % 4.72 % 1.44 % 7.66 % -0.73 % 7.89 % -65.16%
  QoQ % -43.55% -39.19% 227.78% -81.20% 1,149.31% -109.25% -
  Horiz. % 20.53% 36.38% 59.82% 18.25% 97.08% -9.25% 100.00%
ROE 0.16 % 0.27 % 0.50 % 0.17 % 0.82 % -0.07 % 0.77 % -64.88%
  QoQ % -40.74% -46.00% 194.12% -79.27% 1,271.43% -109.09% -
  Horiz. % 20.78% 35.06% 64.94% 22.08% 106.49% -9.09% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.32 4.60 5.34 24.24 26.85 23.71 24.18 -63.52%
  QoQ % 15.65% -13.86% -77.97% -9.72% 13.24% -1.94% -
  Horiz. % 22.00% 19.02% 22.08% 100.25% 111.04% 98.06% 100.00%
EPS 0.08 0.13 0.25 0.07 2.05 -0.17 1.89 -87.83%
  QoQ % -38.46% -48.00% 257.14% -96.59% 1,305.88% -108.99% -
  Horiz. % 4.23% 6.88% 13.23% 3.70% 108.47% -8.99% 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 0.4930 0.4900 0.5040 2.0000 2.4900 2.4700 2.4700 -65.81%
  QoQ % 0.61% -2.78% -74.80% -19.68% 0.81% 0.00% -
  Horiz. % 19.96% 19.84% 20.40% 80.97% 100.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.49 3.75 4.22 3.91 4.22 3.64 3.79 11.95%
  QoQ % 19.73% -11.14% 7.93% -7.35% 15.93% -3.96% -
  Horiz. % 118.47% 98.94% 111.35% 103.17% 111.35% 96.04% 100.00%
EPS 0.07 0.11 0.20 0.05 0.32 -0.03 0.30 -62.07%
  QoQ % -36.36% -45.00% 300.00% -84.37% 1,166.67% -110.00% -
  Horiz. % 23.33% 36.67% 66.67% 16.67% 106.67% -10.00% 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 0.4167 0.3998 0.3984 0.3228 0.3916 0.3789 0.3872 5.01%
  QoQ % 4.23% 0.35% 23.42% -17.57% 3.35% -2.14% -
  Horiz. % 107.62% 103.25% 102.89% 83.37% 101.14% 97.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.5200 0.5750 0.5900 3.7400 3.0300 2.2100 1.9400 -
P/RPS 9.78 12.51 11.05 15.43 11.28 9.32 8.02 14.13%
  QoQ % -21.82% 13.21% -28.39% 36.79% 21.03% 16.21% -
  Horiz. % 121.95% 155.99% 137.78% 192.39% 140.65% 116.21% 100.00%
P/EPS 650.00 442.31 236.00 1,125.04 147.80 -1,300.00 102.65 241.89%
  QoQ % 46.96% 87.42% -79.02% 661.19% 111.37% -1,366.44% -
  Horiz. % 633.22% 430.89% 229.91% 1,096.00% 143.98% -1,266.44% 100.00%
EY 0.15 0.23 0.42 0.09 0.68 -0.08 0.97 -71.16%
  QoQ % -34.78% -45.24% 366.67% -86.76% 950.00% -108.25% -
  Horiz. % 15.46% 23.71% 43.30% 9.28% 70.10% -8.25% 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 1.05 1.17 1.17 1.87 1.22 0.89 0.79 20.86%
  QoQ % -10.26% 0.00% -37.43% 53.28% 37.08% 12.66% -
  Horiz. % 132.91% 148.10% 148.10% 236.71% 154.43% 112.66% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 -
Price 0.5000 0.5350 0.5900 0.6050 3.5200 2.6400 2.1300 -
P/RPS 9.40 11.64 11.05 2.50 13.11 11.14 8.81 4.41%
  QoQ % -19.24% 5.34% 342.00% -80.93% 17.68% 26.45% -
  Horiz. % 106.70% 132.12% 125.43% 28.38% 148.81% 126.45% 100.00%
P/EPS 625.00 411.54 236.00 181.99 171.71 -1,552.94 112.70 212.98%
  QoQ % 51.87% 74.38% 29.68% 5.99% 111.06% -1,477.94% -
  Horiz. % 554.57% 365.16% 209.41% 161.48% 152.36% -1,377.94% 100.00%
EY 0.16 0.24 0.42 0.55 0.58 -0.06 0.89 -68.11%
  QoQ % -33.33% -42.86% -23.64% -5.17% 1,066.67% -106.74% -
  Horiz. % 17.98% 26.97% 47.19% 61.80% 65.17% -6.74% 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 1.01 1.09 1.17 0.30 1.41 1.07 0.86 11.30%
  QoQ % -7.34% -6.84% 290.00% -78.72% 31.78% 24.42% -
  Horiz. % 117.44% 126.74% 136.05% 34.88% 163.95% 124.42% 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.
 


 

211  306  545  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.29-0.115 
 EKOVEST 0.82-0.025 
 DRBHCOM 2.57-0.38 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.93-0.02 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.075-0.005 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers