Highlights

[KRETAM] YoY Quarter Result on 2013-06-30 [#2]

Stock [KRETAM]: KRETAM HOLDINGS BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -108.80%    YoY -     -102.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 80,529 99,817 87,308 84,647 62,139 59,426 31,792 16.74%
  YoY % -19.32% 14.33% 3.14% 36.22% 4.57% 86.92% -
  Horiz. % 253.30% 313.97% 274.62% 266.25% 195.45% 186.92% 100.00%
PBT 1,664 -375 6,507 -621 10,329 30,759 11,537 -27.56%
  YoY % 543.73% -105.76% 1,147.83% -106.01% -66.42% 166.61% -
  Horiz. % 14.42% -3.25% 56.40% -5.38% 89.53% 266.61% 100.00%
Tax -375 -1,926 -4,001 4 14,266 -7,816 -3,137 -29.79%
  YoY % 80.53% 51.86% -100,125.00% -99.97% 282.52% -149.16% -
  Horiz. % 11.95% 61.40% 127.54% -0.13% -454.77% 249.16% 100.00%
NP 1,289 -2,301 2,506 -617 24,595 22,943 8,400 -26.81%
  YoY % 156.02% -191.82% 506.16% -102.51% 7.20% 173.13% -
  Horiz. % 15.35% -27.39% 29.83% -7.35% 292.80% 273.13% 100.00%
NP to SH 1,358 -2,305 2,469 -607 24,571 22,675 8,334 -26.07%
  YoY % 158.92% -193.36% 506.75% -102.47% 8.36% 172.08% -
  Horiz. % 16.29% -27.66% 29.63% -7.28% 294.83% 272.08% 100.00%
Tax Rate 22.54 % - % 61.49 % - % -138.12 % 25.41 % 27.19 % -3.07%
  YoY % 0.00% 0.00% 0.00% 0.00% -643.57% -6.55% -
  Horiz. % 82.90% 0.00% 226.15% 0.00% -507.98% 93.45% 100.00%
Total Cost 79,240 102,118 84,802 85,264 37,544 36,483 23,392 22.53%
  YoY % -22.40% 20.42% -0.54% 127.10% 2.91% 55.96% -
  Horiz. % 338.75% 436.55% 362.53% 364.50% 160.50% 155.96% 100.00%
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 950,600 945,050 930,623 881,935 890,835 374,214 301,363 21.08%
  YoY % 0.59% 1.55% 5.52% -1.00% 138.05% 24.17% -
  Horiz. % 315.43% 313.59% 308.80% 292.65% 295.60% 124.17% 100.00%
NOSH 1,939,999 1,920,833 1,899,230 357,058 365,096 244,584 186,026 47.76%
  YoY % 1.00% 1.14% 431.91% -2.20% 49.27% 31.48% -
  Horiz. % 1,042.86% 1,032.56% 1,020.94% 191.94% 196.26% 131.48% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.60 % -2.31 % 2.87 % -0.73 % 39.58 % 38.61 % 26.42 % -37.31%
  YoY % 169.26% -180.49% 493.15% -101.84% 2.51% 46.14% -
  Horiz. % 6.06% -8.74% 10.86% -2.76% 149.81% 146.14% 100.00%
ROE 0.14 % -0.24 % 0.27 % -0.07 % 2.76 % 6.06 % 2.77 % -39.17%
  YoY % 158.33% -188.89% 485.71% -102.54% -54.46% 118.77% -
  Horiz. % 5.05% -8.66% 9.75% -2.53% 99.64% 218.77% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.15 5.20 4.60 23.71 17.02 24.30 17.09 -21.00%
  YoY % -20.19% 13.04% -80.60% 39.31% -29.96% 42.19% -
  Horiz. % 24.28% 30.43% 26.92% 138.74% 99.59% 142.19% 100.00%
EPS 0.07 -0.12 0.13 -0.17 6.73 9.28 4.48 -49.97%
  YoY % 158.33% -192.31% 176.47% -102.53% -27.48% 107.14% -
  Horiz. % 1.56% -2.68% 2.90% -3.79% 150.22% 207.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4900 0.4920 0.4900 2.4700 2.4400 1.5300 1.6200 -18.05%
  YoY % -0.41% 0.41% -80.16% 1.23% 59.48% -5.56% -
  Horiz. % 30.25% 30.37% 30.25% 152.47% 150.62% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.46 4.29 3.75 3.64 2.67 2.55 1.37 16.68%
  YoY % -19.35% 14.40% 3.02% 36.33% 4.71% 86.13% -
  Horiz. % 252.55% 313.14% 273.72% 265.69% 194.89% 186.13% 100.00%
EPS 0.06 -0.10 0.11 -0.03 1.06 0.97 0.36 -25.80%
  YoY % 160.00% -190.91% 466.67% -102.83% 9.28% 169.44% -
  Horiz. % 16.67% -27.78% 30.56% -8.33% 294.44% 269.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4084 0.4060 0.3998 0.3789 0.3827 0.1608 0.1295 21.08%
  YoY % 0.59% 1.55% 5.52% -0.99% 138.00% 24.17% -
  Horiz. % 315.37% 313.51% 308.73% 292.59% 295.52% 124.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.5800 0.4100 0.5750 2.2100 2.1000 2.1900 1.3000 -
P/RPS 13.97 7.89 12.51 9.32 12.34 9.01 7.61 10.64%
  YoY % 77.06% -36.93% 34.23% -24.47% 36.96% 18.40% -
  Horiz. % 183.57% 103.68% 164.39% 122.47% 162.16% 118.40% 100.00%
P/EPS 828.57 -341.67 442.31 -1,300.00 31.20 23.62 29.02 74.74%
  YoY % 342.51% -177.25% 134.02% -4,266.67% 32.09% -18.61% -
  Horiz. % 2,855.17% -1,177.36% 1,524.16% -4,479.67% 107.51% 81.39% 100.00%
EY 0.12 -0.29 0.23 -0.08 3.20 4.23 3.45 -42.84%
  YoY % 141.38% -226.09% 387.50% -102.50% -24.35% 22.61% -
  Horiz. % 3.48% -8.41% 6.67% -2.32% 92.75% 122.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 0.83 1.17 0.89 0.86 1.43 0.80 6.69%
  YoY % 42.17% -29.06% 31.46% 3.49% -39.86% 78.75% -
  Horiz. % 147.50% 103.75% 146.25% 111.25% 107.50% 178.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/08/15 26/08/14 27/08/13 29/08/12 24/08/11 26/07/10 -
Price 0.5550 0.3850 0.5350 2.6400 2.3300 2.0400 1.4700 -
P/RPS 13.37 7.41 11.64 11.14 13.69 8.40 8.60 7.62%
  YoY % 80.43% -36.34% 4.49% -18.63% 62.98% -2.33% -
  Horiz. % 155.47% 86.16% 135.35% 129.53% 159.19% 97.67% 100.00%
P/EPS 792.86 -320.83 411.54 -1,552.94 34.62 22.00 32.81 69.95%
  YoY % 347.13% -177.96% 126.50% -4,585.67% 57.36% -32.95% -
  Horiz. % 2,416.52% -977.84% 1,254.31% -4,733.13% 105.52% 67.05% 100.00%
EY 0.13 -0.31 0.24 -0.06 2.89 4.54 3.05 -40.87%
  YoY % 141.94% -229.17% 500.00% -102.08% -36.34% 48.85% -
  Horiz. % 4.26% -10.16% 7.87% -1.97% 94.75% 148.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 0.78 1.09 1.07 0.95 1.33 0.91 3.67%
  YoY % 44.87% -28.44% 1.87% 12.63% -28.57% 46.15% -
  Horiz. % 124.18% 85.71% 119.78% 117.58% 104.40% 146.15% 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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers