[KRETAM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -23.17%
YoY- 12.37%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 310,700 439,555 386,865 371,100 392,968 362,266 361,588 -9.62%
PBT -8,644 21,975 28,770 30,224 34,424 20,733 25,269 -
Tax -3,152 -11,216 -16,990 -15,944 -15,884 -5,540 -6,765 -39.92%
NP -11,796 10,759 11,780 14,280 18,540 15,193 18,504 -
-
NP to SH -11,420 10,684 11,521 14,136 18,400 15,043 18,392 -
-
Tax Rate - 51.04% 59.05% 52.75% 46.14% 26.72% 26.77% -
Total Cost 322,496 428,796 375,085 356,820 374,428 347,073 343,084 -4.04%
-
Net Worth 938,343 920,890 906,385 911,400 927,360 183,018 911,062 1.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 938,343 920,890 906,385 911,400 927,360 183,018 911,062 1.98%
NOSH 1,903,333 1,864,151 1,838,510 1,860,000 1,840,000 365,306 365,888 200.52%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.80% 2.45% 3.04% 3.85% 4.72% 4.19% 5.12% -
ROE -1.22% 1.16% 1.27% 1.55% 1.98% 8.22% 2.02% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.32 23.58 21.04 19.95 21.36 99.17 98.82 -69.93%
EPS -0.60 0.57 0.63 0.76 1.00 0.82 5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.493 0.494 0.493 0.49 0.504 0.501 2.49 -66.06%
Adjusted Per Share Value based on latest NOSH - 1,899,230
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.47 19.06 16.78 16.09 17.04 15.71 15.68 -9.64%
EPS -0.50 0.46 0.50 0.61 0.80 0.65 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4069 0.3993 0.393 0.3952 0.4021 0.0794 0.3951 1.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.45 0.45 0.52 0.575 0.59 3.74 3.03 -
P/RPS 2.76 1.91 2.47 2.88 2.76 3.77 3.07 -6.85%
P/EPS -75.00 78.52 82.98 75.66 59.00 90.82 60.28 -
EY -1.33 1.27 1.21 1.32 1.69 1.10 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 1.05 1.17 1.17 7.47 1.22 -17.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 24/11/14 26/08/14 26/05/14 25/02/14 22/11/13 -
Price 0.415 0.46 0.50 0.535 0.59 0.605 3.52 -
P/RPS 2.54 1.95 2.38 2.68 2.76 0.61 3.56 -20.16%
P/EPS -69.17 80.26 79.79 70.39 59.00 14.69 70.03 -
EY -1.45 1.25 1.25 1.42 1.69 6.81 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 1.01 1.09 1.17 1.21 1.41 -29.22%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment