[KRETAM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#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- -69.42%
YoY- -33.3%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 439,555 290,149 185,550 98,242 362,266 271,191 172,891 85.96%
PBT 21,975 21,578 15,112 8,606 20,733 18,952 9,152 79.02%
Tax -11,216 -12,743 -7,972 -3,971 -5,540 -5,074 -2,807 151.17%
NP 10,759 8,835 7,140 4,635 15,193 13,878 6,345 42.06%
-
NP to SH 10,684 8,641 7,068 4,600 15,043 13,794 6,290 42.22%
-
Tax Rate 51.04% 59.06% 52.75% 46.14% 26.72% 26.77% 30.67% -
Total Cost 428,796 281,314 178,410 93,607 347,073 257,313 166,546 87.52%
-
Net Worth 920,890 906,385 911,400 927,360 183,018 911,062 903,273 1.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 920,890 906,385 911,400 927,360 183,018 911,062 903,273 1.29%
NOSH 1,864,151 1,838,510 1,860,000 1,840,000 365,306 365,888 365,697 195.31%
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 2.45% 3.04% 3.85% 4.72% 4.19% 5.12% 3.67% -
ROE 1.16% 0.95% 0.78% 0.50% 8.22% 1.51% 0.70% -
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 23.58 15.78 9.98 5.34 99.17 74.12 47.28 -37.03%
EPS 0.57 0.47 0.38 0.25 0.82 3.77 1.72 -52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.493 0.49 0.504 0.501 2.49 2.47 -65.70%
Adjusted Per Share Value based on latest NOSH - 1,840,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.06 12.58 8.05 4.26 15.71 11.76 7.50 85.91%
EPS 0.46 0.37 0.31 0.20 0.65 0.60 0.27 42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3993 0.393 0.3952 0.4021 0.0794 0.3951 0.3917 1.28%
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 0.45 0.52 0.575 0.59 3.74 3.03 2.21 -
P/RPS 1.91 3.29 5.76 11.05 3.77 4.09 4.67 -44.81%
P/EPS 78.52 110.64 151.32 236.00 90.82 80.37 128.49 -27.92%
EY 1.27 0.90 0.66 0.42 1.10 1.24 0.78 38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.17 1.17 7.47 1.22 0.89 1.48%
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 0.46 0.50 0.535 0.59 0.605 3.52 2.64 -
P/RPS 1.95 3.17 5.36 11.05 0.61 4.75 5.58 -50.29%
P/EPS 80.26 106.38 140.79 236.00 14.69 93.37 153.49 -35.01%
EY 1.25 0.94 0.71 0.42 6.81 1.07 0.65 54.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.09 1.17 1.21 1.41 1.07 -8.90%

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