Highlights

[KRETAM] QoQ Quarter Result on 2013-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     182.82%    YoY -     -37.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,075 98,301 84,647 88,243 28,545 91,535 62,139 28.94%
  QoQ % -7.35% 16.13% -4.08% 209.14% -68.82% 47.31% -
  Horiz. % 146.57% 158.20% 136.22% 142.01% 45.94% 147.31% 100.00%
PBT 1,781 9,800 -621 9,772 -6,581 20,227 10,329 -68.92%
  QoQ % -81.83% 1,678.10% -106.35% 248.49% -132.54% 95.83% -
  Horiz. % 17.24% 94.88% -6.01% 94.61% -63.71% 195.83% 100.00%
Tax -466 -2,267 4 -2,810 -1,610 -7,998 14,266 -
  QoQ % 79.44% -56,775.00% 100.14% -74.53% 79.87% -156.06% -
  Horiz. % -3.27% -15.89% 0.03% -19.70% -11.29% -56.06% 100.00%
NP 1,315 7,533 -617 6,962 -8,191 12,229 24,595 -85.73%
  QoQ % -82.54% 1,320.91% -108.86% 185.00% -166.98% -50.28% -
  Horiz. % 5.35% 30.63% -2.51% 28.31% -33.30% 49.72% 100.00%
NP to SH 1,249 7,504 -607 6,897 -8,328 12,287 24,571 -86.20%
  QoQ % -83.36% 1,336.24% -108.80% 182.82% -167.78% -49.99% -
  Horiz. % 5.08% 30.54% -2.47% 28.07% -33.89% 50.01% 100.00%
Tax Rate 26.17 % 23.13 % - % 28.76 % - % 39.54 % -138.12 % -
  QoQ % 13.14% 0.00% 0.00% 0.00% 0.00% 128.63% -
  Horiz. % -18.95% -16.75% 0.00% -20.82% 0.00% -28.63% 100.00%
Total Cost 89,760 90,768 85,264 81,281 36,736 79,306 37,544 78.51%
  QoQ % -1.11% 6.46% 4.90% 121.26% -53.68% 111.23% -
  Horiz. % 239.08% 241.76% 227.10% 216.50% 97.85% 211.23% 100.00%
Net Worth 751,428 911,461 881,935 901,353 895,136 906,897 890,835 -10.70%
  QoQ % -17.56% 3.35% -2.15% 0.69% -1.30% 1.80% -
  Horiz. % 84.35% 102.32% 99.00% 101.18% 100.48% 101.80% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 751,428 911,461 881,935 901,353 895,136 906,897 890,835 -10.70%
  QoQ % -17.56% 3.35% -2.15% 0.69% -1.30% 1.80% -
  Horiz. % 84.35% 102.32% 99.00% 101.18% 100.48% 101.80% 100.00%
NOSH 375,714 366,048 357,058 364,920 365,361 365,684 365,096 1.92%
  QoQ % 2.64% 2.52% -2.15% -0.12% -0.09% 0.16% -
  Horiz. % 102.91% 100.26% 97.80% 99.95% 100.07% 100.16% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.44 % 7.66 % -0.73 % 7.89 % -28.70 % 13.36 % 39.58 % -88.95%
  QoQ % -81.20% 1,149.31% -109.25% 127.49% -314.82% -66.25% -
  Horiz. % 3.64% 19.35% -1.84% 19.93% -72.51% 33.75% 100.00%
ROE 0.17 % 0.82 % -0.07 % 0.77 % -0.93 % 1.35 % 2.76 % -84.32%
  QoQ % -79.27% 1,271.43% -109.09% 182.80% -168.89% -51.09% -
  Horiz. % 6.16% 29.71% -2.54% 27.90% -33.70% 48.91% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.24 26.85 23.71 24.18 7.81 25.03 17.02 26.50%
  QoQ % -9.72% 13.24% -1.94% 209.60% -68.80% 47.06% -
  Horiz. % 142.42% 157.76% 139.31% 142.07% 45.89% 147.06% 100.00%
EPS 0.07 2.05 -0.17 1.89 -2.28 3.36 6.73 -95.20%
  QoQ % -96.59% 1,305.88% -108.99% 182.89% -167.86% -50.07% -
  Horiz. % 1.04% 30.46% -2.53% 28.08% -33.88% 49.93% 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 2.0000 2.4900 2.4700 2.4700 2.4500 2.4800 2.4400 -12.38%
  QoQ % -19.68% 0.81% 0.00% 0.82% -1.21% 1.64% -
  Horiz. % 81.97% 102.05% 101.23% 101.23% 100.41% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.93 4.24 3.65 3.81 1.23 3.95 2.68 28.98%
  QoQ % -7.31% 16.16% -4.20% 209.76% -68.86% 47.39% -
  Horiz. % 146.64% 158.21% 136.19% 142.16% 45.90% 147.39% 100.00%
EPS 0.05 0.32 -0.03 0.30 -0.36 0.53 1.06 -86.87%
  QoQ % -84.37% 1,166.67% -110.00% 183.33% -167.92% -50.00% -
  Horiz. % 4.72% 30.19% -2.83% 28.30% -33.96% 50.00% 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 0.3244 0.3935 0.3808 0.3892 0.3865 0.3916 0.3846 -10.70%
  QoQ % -17.56% 3.34% -2.16% 0.70% -1.30% 1.82% -
  Horiz. % 84.35% 102.31% 99.01% 101.20% 100.49% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 2.1000 -
P/RPS 15.43 11.28 9.32 8.02 25.73 8.79 12.34 16.02%
  QoQ % 36.79% 21.03% 16.21% -68.83% 192.72% -28.77% -
  Horiz. % 125.04% 91.41% 75.53% 64.99% 208.51% 71.23% 100.00%
P/EPS 1,125.04 147.80 -1,300.00 102.65 -88.18 65.48 31.20 984.36%
  QoQ % 661.19% 111.37% -1,366.44% 216.41% -234.67% 109.87% -
  Horiz. % 3,605.90% 473.72% -4,166.67% 329.01% -282.63% 209.87% 100.00%
EY 0.09 0.68 -0.08 0.97 -1.13 1.53 3.20 -90.69%
  QoQ % -86.76% 950.00% -108.25% 185.84% -173.86% -52.19% -
  Horiz. % 2.81% 21.25% -2.50% 30.31% -35.31% 47.81% 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 1.87 1.22 0.89 0.79 0.82 0.89 0.86 67.60%
  QoQ % 53.28% 37.08% 12.66% -3.66% -7.87% 3.49% -
  Horiz. % 217.44% 141.86% 103.49% 91.86% 95.35% 103.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 -
Price 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 2.3300 -
P/RPS 2.50 13.11 11.14 8.81 25.85 8.07 13.69 -67.71%
  QoQ % -80.93% 17.68% 26.45% -65.92% 220.32% -41.05% -
  Horiz. % 18.26% 95.76% 81.37% 64.35% 188.82% 58.95% 100.00%
P/EPS 181.99 171.71 -1,552.94 112.70 -88.62 60.12 34.62 201.42%
  QoQ % 5.99% 111.06% -1,477.94% 227.17% -247.41% 73.66% -
  Horiz. % 525.68% 495.99% -4,485.67% 325.53% -255.98% 173.66% 100.00%
EY 0.55 0.58 -0.06 0.89 -1.13 1.66 2.89 -66.81%
  QoQ % -5.17% 1,066.67% -106.74% 178.76% -168.07% -42.56% -
  Horiz. % 19.03% 20.07% -2.08% 30.80% -39.10% 57.44% 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 0.30 1.41 1.07 0.86 0.82 0.81 0.95 -53.53%
  QoQ % -78.72% 31.78% 24.42% 4.88% 1.23% -14.74% -
  Horiz. % 31.58% 148.42% 112.63% 90.53% 86.32% 85.26% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers