[KRETAM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 22.26%
YoY- -37.36%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,492 77,675 439,555 290,149 185,550 98,242 362,266 -37.93%
PBT -2,535 -2,161 21,975 21,578 15,112 8,606 20,733 -
Tax -2,713 -788 -11,216 -12,743 -7,972 -3,971 -5,540 -37.95%
NP -5,248 -2,949 10,759 8,835 7,140 4,635 15,193 -
-
NP to SH -5,157 -2,855 10,684 8,641 7,068 4,600 15,043 -
-
Tax Rate - - 51.04% 59.06% 52.75% 46.14% 26.72% -
Total Cost 182,740 80,624 428,796 281,314 178,410 93,607 347,073 -34.87%
-
Net Worth 906,158 938,343 920,890 906,385 911,400 927,360 183,018 191.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 906,158 938,343 920,890 906,385 911,400 927,360 183,018 191.34%
NOSH 1,841,785 1,903,333 1,864,151 1,838,510 1,860,000 1,840,000 365,306 194.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.96% -3.80% 2.45% 3.04% 3.85% 4.72% 4.19% -
ROE -0.57% -0.30% 1.16% 0.95% 0.78% 0.50% 8.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.64 4.08 23.58 15.78 9.98 5.34 99.17 -78.94%
EPS -0.28 -0.15 0.57 0.47 0.38 0.25 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.492 0.493 0.494 0.493 0.49 0.504 0.501 -1.20%
Adjusted Per Share Value based on latest NOSH - 1,967,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.70 3.37 19.06 12.58 8.05 4.26 15.71 -37.91%
EPS -0.22 -0.12 0.46 0.37 0.31 0.20 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.4069 0.3993 0.393 0.3952 0.4021 0.0794 191.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.41 0.45 0.45 0.52 0.575 0.59 3.74 -
P/RPS 4.25 11.03 1.91 3.29 5.76 11.05 3.77 8.34%
P/EPS -146.43 -300.00 78.52 110.64 151.32 236.00 90.82 -
EY -0.68 -0.33 1.27 0.90 0.66 0.42 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.91 1.05 1.17 1.17 7.47 -76.98%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 24/11/14 26/08/14 26/05/14 25/02/14 -
Price 0.385 0.415 0.46 0.50 0.535 0.59 0.605 -
P/RPS 4.00 10.17 1.95 3.17 5.36 11.05 0.61 251.54%
P/EPS -137.50 -276.67 80.26 106.38 140.79 236.00 14.69 -
EY -0.73 -0.36 1.25 0.94 0.71 0.42 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.93 1.01 1.09 1.17 1.21 -25.43%

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