[KRETAM] QoQ Quarter Result on 30-Jun-2013 [#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- -108.8%
YoY- -102.47%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,242 91,075 98,301 84,647 88,243 28,545 91,535 4.83%
PBT 8,606 1,781 9,800 -621 9,772 -6,581 20,227 -43.46%
Tax -3,971 -466 -2,267 4 -2,810 -1,610 -7,998 -37.32%
NP 4,635 1,315 7,533 -617 6,962 -8,191 12,229 -47.65%
-
NP to SH 4,600 1,249 7,504 -607 6,897 -8,328 12,287 -48.08%
-
Tax Rate 46.14% 26.17% 23.13% - 28.76% - 39.54% -
Total Cost 93,607 89,760 90,768 85,264 81,281 36,736 79,306 11.69%
-
Net Worth 927,360 751,428 911,461 881,935 901,353 895,136 906,897 1.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 927,360 751,428 911,461 881,935 901,353 895,136 906,897 1.50%
NOSH 1,840,000 375,714 366,048 357,058 364,920 365,361 365,684 193.92%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.72% 1.44% 7.66% -0.73% 7.89% -28.70% 13.36% -
ROE 0.50% 0.17% 0.82% -0.07% 0.77% -0.93% 1.35% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.34 24.24 26.85 23.71 24.18 7.81 25.03 -64.32%
EPS 0.25 0.07 2.05 -0.17 1.89 -2.28 3.36 -82.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 2.00 2.49 2.47 2.47 2.45 2.48 -65.46%
Adjusted Per Share Value based on latest NOSH - 357,058
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.26 3.95 4.27 3.67 3.83 1.24 3.97 4.81%
EPS 0.20 0.05 0.33 -0.03 0.30 -0.36 0.53 -47.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4024 0.3261 0.3955 0.3827 0.3911 0.3884 0.3935 1.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.59 3.74 3.03 2.21 1.94 2.01 2.20 -
P/RPS 11.05 15.43 11.28 9.32 8.02 25.73 8.79 16.49%
P/EPS 236.00 1,125.04 147.80 -1,300.00 102.65 -88.18 65.48 135.25%
EY 0.42 0.09 0.68 -0.08 0.97 -1.13 1.53 -57.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.87 1.22 0.89 0.79 0.82 0.89 20.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 -
Price 0.59 0.605 3.52 2.64 2.13 2.02 2.02 -
P/RPS 11.05 2.50 13.11 11.14 8.81 25.85 8.07 23.33%
P/EPS 236.00 181.99 171.71 -1,552.94 112.70 -88.62 60.12 149.05%
EY 0.42 0.55 0.58 -0.06 0.89 -1.13 1.66 -60.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.30 1.41 1.07 0.86 0.82 0.81 27.80%

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