Highlights

[KRETAM] QoQ Quarter Result on 2015-03-31 [#1]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -239.75%    YoY -     -162.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 118,074 111,813 99,817 77,675 149,406 104,600 87,308 22.23%
  QoQ % 5.60% 12.02% 28.51% -48.01% 42.84% 19.81% -
  Horiz. % 135.24% 128.07% 114.33% 88.97% 171.13% 119.81% 100.00%
PBT 10,439 -6,553 -375 -2,161 361 6,466 6,507 36.92%
  QoQ % 259.30% -1,647.47% 82.65% -698.61% -94.42% -0.63% -
  Horiz. % 160.43% -100.71% -5.76% -33.21% 5.55% 99.37% 100.00%
Tax -2,129 -1,540 -1,926 -788 1,563 -4,770 -4,001 -34.26%
  QoQ % -38.25% 20.04% -144.42% -150.42% 132.77% -19.22% -
  Horiz. % 53.21% 38.49% 48.14% 19.70% -39.07% 119.22% 100.00%
NP 8,310 -8,093 -2,301 -2,949 1,924 1,696 2,506 121.89%
  QoQ % 202.68% -251.72% 21.97% -253.27% 13.44% -32.32% -
  Horiz. % 331.60% -322.94% -91.82% -117.68% 76.78% 67.68% 100.00%
NP to SH 8,294 -8,081 -2,305 -2,855 2,043 1,574 2,469 123.81%
  QoQ % 202.64% -250.59% 19.26% -239.75% 29.80% -36.25% -
  Horiz. % 335.93% -327.30% -93.36% -115.63% 82.75% 63.75% 100.00%
Tax Rate 20.39 % - % - % - % -432.96 % 73.77 % 61.49 % -52.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -686.91% 19.97% -
  Horiz. % 33.16% 0.00% 0.00% 0.00% -704.11% 119.97% 100.00%
Total Cost 109,764 119,906 102,118 80,624 147,482 102,904 84,802 18.71%
  QoQ % -8.46% 17.42% 26.66% -45.33% 43.32% 21.35% -
  Horiz. % 129.44% 141.40% 120.42% 95.07% 173.91% 121.35% 100.00%
Net Worth 927,420 915,220 945,050 938,343 875,085 969,977 930,623 -0.23%
  QoQ % 1.33% -3.16% 0.71% 7.23% -9.78% 4.23% -
  Horiz. % 99.66% 98.34% 101.55% 100.83% 94.03% 104.23% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 927,420 915,220 945,050 938,343 875,085 969,977 930,623 -0.23%
  QoQ % 1.33% -3.16% 0.71% 7.23% -9.78% 4.23% -
  Horiz. % 99.66% 98.34% 101.55% 100.83% 94.03% 104.23% 100.00%
NOSH 1,885,000 1,879,302 1,920,833 1,903,333 1,771,428 1,967,500 1,899,230 -0.50%
  QoQ % 0.30% -2.16% 0.92% 7.45% -9.97% 3.59% -
  Horiz. % 99.25% 98.95% 101.14% 100.22% 93.27% 103.59% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.04 % -7.24 % -2.31 % -3.80 % 1.29 % 1.62 % 2.87 % 81.59%
  QoQ % 197.24% -213.42% 39.21% -394.57% -20.37% -43.55% -
  Horiz. % 245.30% -252.26% -80.49% -132.40% 44.95% 56.45% 100.00%
ROE 0.89 % -0.88 % -0.24 % -0.30 % 0.23 % 0.16 % 0.27 % 121.01%
  QoQ % 201.14% -266.67% 20.00% -230.43% 43.75% -40.74% -
  Horiz. % 329.63% -325.93% -88.89% -111.11% 85.19% 59.26% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.26 5.95 5.20 4.08 8.43 5.32 4.60 22.73%
  QoQ % 5.21% 14.42% 27.45% -51.60% 58.46% 15.65% -
  Horiz. % 136.09% 129.35% 113.04% 88.70% 183.26% 115.65% 100.00%
EPS 0.44 -0.43 -0.12 -0.15 0.11 0.08 0.13 124.93%
  QoQ % 202.33% -258.33% 20.00% -236.36% 37.50% -38.46% -
  Horiz. % 338.46% -330.77% -92.31% -115.38% 84.62% 61.54% 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 0.4920 0.4870 0.4920 0.4930 0.4940 0.4930 0.4900 0.27%
  QoQ % 1.03% -1.02% -0.20% -0.20% 0.20% 0.61% -
  Horiz. % 100.41% 99.39% 100.41% 100.61% 100.82% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.07 4.80 4.29 3.34 6.42 4.49 3.75 22.20%
  QoQ % 5.62% 11.89% 28.44% -47.98% 42.98% 19.73% -
  Horiz. % 135.20% 128.00% 114.40% 89.07% 171.20% 119.73% 100.00%
EPS 0.36 -0.35 -0.10 -0.12 0.09 0.07 0.11 119.96%
  QoQ % 202.86% -250.00% 16.67% -233.33% 28.57% -36.36% -
  Horiz. % 327.27% -318.18% -90.91% -109.09% 81.82% 63.64% 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 0.3984 0.3932 0.4060 0.4031 0.3760 0.4167 0.3998 -0.23%
  QoQ % 1.32% -3.15% 0.72% 7.21% -9.77% 4.23% -
  Horiz. % 99.65% 98.35% 101.55% 100.83% 94.05% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.4600 0.4350 0.4100 0.4500 0.4500 0.5200 0.5750 -
P/RPS 7.34 7.31 7.89 11.03 5.34 9.78 12.51 -29.85%
  QoQ % 0.41% -7.35% -28.47% 106.55% -45.40% -21.82% -
  Horiz. % 58.67% 58.43% 63.07% 88.17% 42.69% 78.18% 100.00%
P/EPS 104.55 -101.16 -341.67 -300.00 390.18 650.00 442.31 -61.67%
  QoQ % 203.35% 70.39% -13.89% -176.89% -39.97% 46.96% -
  Horiz. % 23.64% -22.87% -77.25% -67.83% 88.21% 146.96% 100.00%
EY 0.96 -0.99 -0.29 -0.33 0.26 0.15 0.23 158.56%
  QoQ % 196.97% -241.38% 12.12% -226.92% 73.33% -34.78% -
  Horiz. % 417.39% -430.43% -126.09% -143.48% 113.04% 65.22% 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 0.89 0.83 0.91 0.91 1.05 1.17 -14.16%
  QoQ % 4.49% 7.23% -8.79% 0.00% -13.33% -10.26% -
  Horiz. % 79.49% 76.07% 70.94% 77.78% 77.78% 89.74% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 27/05/15 27/02/15 24/11/14 26/08/14 -
Price 0.5800 0.4650 0.3850 0.4150 0.4600 0.5000 0.5350 -
P/RPS 9.26 7.82 7.41 10.17 5.45 9.40 11.64 -14.11%
  QoQ % 18.41% 5.53% -27.14% 86.61% -42.02% -19.24% -
  Horiz. % 79.55% 67.18% 63.66% 87.37% 46.82% 80.76% 100.00%
P/EPS 131.82 -108.14 -320.83 -276.67 398.85 625.00 411.54 -53.09%
  QoQ % 221.90% 66.29% -15.96% -169.37% -36.18% 51.87% -
  Horiz. % 32.03% -26.28% -77.96% -67.23% 96.92% 151.87% 100.00%
EY 0.76 -0.92 -0.31 -0.36 0.25 0.16 0.24 115.19%
  QoQ % 182.61% -196.77% 13.89% -244.00% 56.25% -33.33% -
  Horiz. % 316.67% -383.33% -129.17% -150.00% 104.17% 66.67% 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 1.18 0.95 0.78 0.84 0.93 1.01 1.09 5.42%
  QoQ % 24.21% 21.79% -7.14% -9.68% -7.92% -7.34% -
  Horiz. % 108.26% 87.16% 71.56% 77.06% 85.32% 92.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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