[KRETAM] QoQ 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- 268.29%
YoY- -33.3%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 149,406 104,600 87,308 98,242 91,075 98,301 84,647 45.89%
PBT 361 6,466 6,507 8,606 1,781 9,800 -621 -
Tax 1,563 -4,770 -4,001 -3,971 -466 -2,267 4 5187.02%
NP 1,924 1,696 2,506 4,635 1,315 7,533 -617 -
-
NP to SH 2,043 1,574 2,469 4,600 1,249 7,504 -607 -
-
Tax Rate -432.96% 73.77% 61.49% 46.14% 26.17% 23.13% - -
Total Cost 147,482 102,904 84,802 93,607 89,760 90,768 85,264 43.95%
-
Net Worth 875,085 969,977 930,623 927,360 751,428 911,461 881,935 -0.51%
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 875,085 969,977 930,623 927,360 751,428 911,461 881,935 -0.51%
NOSH 1,771,428 1,967,500 1,899,230 1,840,000 375,714 366,048 357,058 190.03%
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 1.29% 1.62% 2.87% 4.72% 1.44% 7.66% -0.73% -
ROE 0.23% 0.16% 0.27% 0.50% 0.17% 0.82% -0.07% -
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 8.43 5.32 4.60 5.34 24.24 26.85 23.71 -49.71%
EPS 0.11 0.08 0.13 0.25 0.07 2.05 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.493 0.49 0.504 2.00 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 6.48 4.54 3.79 4.26 3.95 4.27 3.67 45.93%
EPS 0.09 0.07 0.11 0.20 0.05 0.33 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.4209 0.4038 0.4024 0.3261 0.3955 0.3827 -0.52%
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 5.34 9.78 12.51 11.05 15.43 11.28 9.32 -30.94%
P/EPS 390.18 650.00 442.31 236.00 1,125.04 147.80 -1,300.00 -
EY 0.26 0.15 0.23 0.42 0.09 0.68 -0.08 -
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 1.87 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 5.45 9.40 11.64 11.05 2.50 13.11 11.14 -37.83%
P/EPS 398.85 625.00 411.54 236.00 181.99 171.71 -1,552.94 -
EY 0.25 0.16 0.24 0.42 0.55 0.58 -0.06 -
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 0.30 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