Highlights

[KRETAM] QoQ Quarter Result on 2014-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     268.29%    YoY -     -33.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 149,406 104,600 87,308 98,242 91,075 98,301 84,647 45.90%
  QoQ % 42.84% 19.81% -11.13% 7.87% -7.35% 16.13% -
  Horiz. % 176.50% 123.57% 103.14% 116.06% 107.59% 116.13% 100.00%
PBT 361 6,466 6,507 8,606 1,781 9,800 -621 -
  QoQ % -94.42% -0.63% -24.39% 383.21% -81.83% 1,678.10% -
  Horiz. % -58.13% -1,041.22% -1,047.83% -1,385.83% -286.80% -1,578.10% 100.00%
Tax 1,563 -4,770 -4,001 -3,971 -466 -2,267 4 5,187.03%
  QoQ % 132.77% -19.22% -0.76% -752.15% 79.44% -56,775.00% -
  Horiz. % 39,075.00% -119,250.00% -100,025.00% -99,275.00% -11,650.00% -56,675.00% 100.00%
NP 1,924 1,696 2,506 4,635 1,315 7,533 -617 -
  QoQ % 13.44% -32.32% -45.93% 252.47% -82.54% 1,320.91% -
  Horiz. % -311.83% -274.88% -406.16% -751.22% -213.13% -1,220.91% 100.00%
NP to SH 2,043 1,574 2,469 4,600 1,249 7,504 -607 -
  QoQ % 29.80% -36.25% -46.33% 268.29% -83.36% 1,336.24% -
  Horiz. % -336.57% -259.31% -406.75% -757.83% -205.77% -1,236.24% 100.00%
Tax Rate -432.96 % 73.77 % 61.49 % 46.14 % 26.17 % 23.13 % - % -
  QoQ % -686.91% 19.97% 33.27% 76.31% 13.14% 0.00% -
  Horiz. % -1,871.85% 318.94% 265.85% 199.48% 113.14% 100.00% -
Total Cost 147,482 102,904 84,802 93,607 89,760 90,768 85,264 43.95%
  QoQ % 43.32% 21.35% -9.41% 4.29% -1.11% 6.46% -
  Horiz. % 172.97% 120.69% 99.46% 109.78% 105.27% 106.46% 100.00%
Net Worth 875,085 969,977 930,623 927,360 751,428 911,461 881,935 -0.52%
  QoQ % -9.78% 4.23% 0.35% 23.41% -17.56% 3.35% -
  Horiz. % 99.22% 109.98% 105.52% 105.15% 85.20% 103.35% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 875,085 969,977 930,623 927,360 751,428 911,461 881,935 -0.52%
  QoQ % -9.78% 4.23% 0.35% 23.41% -17.56% 3.35% -
  Horiz. % 99.22% 109.98% 105.52% 105.15% 85.20% 103.35% 100.00%
NOSH 1,771,428 1,967,500 1,899,230 1,840,000 375,714 366,048 357,058 190.04%
  QoQ % -9.97% 3.59% 3.22% 389.73% 2.64% 2.52% -
  Horiz. % 496.12% 551.03% 531.91% 515.32% 105.22% 102.52% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.29 % 1.62 % 2.87 % 4.72 % 1.44 % 7.66 % -0.73 % -
  QoQ % -20.37% -43.55% -39.19% 227.78% -81.20% 1,149.31% -
  Horiz. % -176.71% -221.92% -393.15% -646.58% -197.26% -1,049.31% 100.00%
ROE 0.23 % 0.16 % 0.27 % 0.50 % 0.17 % 0.82 % -0.07 % -
  QoQ % 43.75% -40.74% -46.00% 194.12% -79.27% 1,271.43% -
  Horiz. % -328.57% -228.57% -385.71% -714.29% -242.86% -1,171.43% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.43 5.32 4.60 5.34 24.24 26.85 23.71 -49.72%
  QoQ % 58.46% 15.65% -13.86% -77.97% -9.72% 13.24% -
  Horiz. % 35.55% 22.44% 19.40% 22.52% 102.24% 113.24% 100.00%
EPS 0.11 0.08 0.13 0.25 0.07 2.05 -0.17 -
  QoQ % 37.50% -38.46% -48.00% 257.14% -96.59% 1,305.88% -
  Horiz. % -64.71% -47.06% -76.47% -147.06% -41.18% -1,205.88% 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 0.4940 0.4930 0.4900 0.5040 2.0000 2.4900 2.4700 -65.70%
  QoQ % 0.20% 0.61% -2.78% -74.80% -19.68% 0.81% -
  Horiz. % 20.00% 19.96% 19.84% 20.40% 80.97% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.42 4.49 3.75 4.22 3.91 4.22 3.64 45.83%
  QoQ % 42.98% 19.73% -11.14% 7.93% -7.35% 15.93% -
  Horiz. % 176.37% 123.35% 103.02% 115.93% 107.42% 115.93% 100.00%
EPS 0.09 0.07 0.11 0.20 0.05 0.32 -0.03 -
  QoQ % 28.57% -36.36% -45.00% 300.00% -84.37% 1,166.67% -
  Horiz. % -300.00% -233.33% -366.67% -666.67% -166.67% -1,066.67% 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 0.3760 0.4167 0.3998 0.3984 0.3228 0.3916 0.3789 -0.51%
  QoQ % -9.77% 4.23% 0.35% 23.42% -17.57% 3.35% -
  Horiz. % 99.23% 109.98% 105.52% 105.15% 85.19% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.4500 0.5200 0.5750 0.5900 3.7400 3.0300 2.2100 -
P/RPS 5.34 9.78 12.51 11.05 15.43 11.28 9.32 -30.95%
  QoQ % -45.40% -21.82% 13.21% -28.39% 36.79% 21.03% -
  Horiz. % 57.30% 104.94% 134.23% 118.56% 165.56% 121.03% 100.00%
P/EPS 390.18 650.00 442.31 236.00 1,125.04 147.80 -1,300.00 -
  QoQ % -39.97% 46.96% 87.42% -79.02% 661.19% 111.37% -
  Horiz. % -30.01% -50.00% -34.02% -18.15% -86.54% -11.37% 100.00%
EY 0.26 0.15 0.23 0.42 0.09 0.68 -0.08 -
  QoQ % 73.33% -34.78% -45.24% 366.67% -86.76% 950.00% -
  Horiz. % -325.00% -187.50% -287.50% -525.00% -112.50% -850.00% 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 0.91 1.05 1.17 1.17 1.87 1.22 0.89 1.49%
  QoQ % -13.33% -10.26% 0.00% -37.43% 53.28% 37.08% -
  Horiz. % 102.25% 117.98% 131.46% 131.46% 210.11% 137.08% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 27/08/13 -
Price 0.4600 0.5000 0.5350 0.5900 0.6050 3.5200 2.6400 -
P/RPS 5.45 9.40 11.64 11.05 2.50 13.11 11.14 -37.83%
  QoQ % -42.02% -19.24% 5.34% 342.00% -80.93% 17.68% -
  Horiz. % 48.92% 84.38% 104.49% 99.19% 22.44% 117.68% 100.00%
P/EPS 398.85 625.00 411.54 236.00 181.99 171.71 -1,552.94 -
  QoQ % -36.18% 51.87% 74.38% 29.68% 5.99% 111.06% -
  Horiz. % -25.68% -40.25% -26.50% -15.20% -11.72% -11.06% 100.00%
EY 0.25 0.16 0.24 0.42 0.55 0.58 -0.06 -
  QoQ % 56.25% -33.33% -42.86% -23.64% -5.17% 1,066.67% -
  Horiz. % -416.67% -266.67% -400.00% -700.00% -916.67% -966.67% 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 0.93 1.01 1.09 1.17 0.30 1.41 1.07 -8.90%
  QoQ % -7.92% -7.34% -6.84% 290.00% -78.72% 31.78% -
  Horiz. % 86.92% 94.39% 101.87% 109.35% 28.04% 131.78% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS