[KRETAM] QoQ Cumulative Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 362,266 271,191 172,891 88,243 252,297 223,752 132,217 95.45% QoQ % 33.58% 56.86% 95.93% -65.02% 12.76% 69.23% - Horiz. % 273.99% 205.11% 130.76% 66.74% 190.82% 169.23% 100.00%
PBT 20,733 18,952 9,152 9,772 55,524 46,251 26,025 -14.03% QoQ % 9.40% 107.08% -6.34% -82.40% 20.05% 77.72% - Horiz. % 79.67% 72.82% 35.17% 37.55% 213.35% 177.72% 100.00%
Tax -5,540 -5,074 -2,807 -2,810 -15,824 1,640 9,637 - QoQ % -9.18% -80.76% 0.11% 82.24% -1,064.88% -82.98% - Horiz. % -57.49% -52.65% -29.13% -29.16% -164.20% 17.02% 100.00%
NP 15,193 13,878 6,345 6,962 39,700 47,891 35,662 -43.29% QoQ % 9.48% 118.72% -8.86% -82.46% -17.10% 34.29% - Horiz. % 42.60% 38.92% 17.79% 19.52% 111.32% 134.29% 100.00%
NP to SH 15,043 13,794 6,290 6,897 39,567 47,895 35,608 -43.61% QoQ % 9.05% 119.30% -8.80% -82.57% -17.39% 34.51% - Horiz. % 42.25% 38.74% 17.66% 19.37% 111.12% 134.51% 100.00%
Tax Rate 26.72 % 26.77 % 30.67 % 28.76 % 28.50 % -3.55 % -37.03 % - QoQ % -0.19% -12.72% 6.64% 0.91% 902.82% 90.41% - Horiz. % -72.16% -72.29% -82.82% -77.67% -76.96% 9.59% 100.00%
Total Cost 347,073 257,313 166,546 81,281 212,597 175,861 96,555 134.11% QoQ % 34.88% 54.50% 104.90% -61.77% 20.89% 82.14% - Horiz. % 359.46% 266.49% 172.49% 84.18% 220.18% 182.14% 100.00%
Net Worth 183,018 911,062 903,273 901,353 895,902 906,714 892,027 -65.11% QoQ % -79.91% 0.86% 0.21% 0.61% -1.19% 1.65% - Horiz. % 20.52% 102.13% 101.26% 101.05% 100.43% 101.65% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 183,018 911,062 903,273 901,353 895,902 906,714 892,027 -65.11% QoQ % -79.91% 0.86% 0.21% 0.61% -1.19% 1.65% - Horiz. % 20.52% 102.13% 101.26% 101.05% 100.43% 101.65% 100.00%
NOSH 365,306 365,888 365,697 364,920 365,674 365,610 365,585 -0.05% QoQ % -0.16% 0.05% 0.21% -0.21% 0.02% 0.01% - Horiz. % 99.92% 100.08% 100.03% 99.82% 100.02% 100.01% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.19 % 5.12 % 3.67 % 7.89 % 15.74 % 21.40 % 26.97 % -71.00% QoQ % -18.16% 39.51% -53.49% -49.87% -26.45% -20.65% - Horiz. % 15.54% 18.98% 13.61% 29.25% 58.36% 79.35% 100.00%
ROE 8.22 % 1.51 % 0.70 % 0.77 % 4.42 % 5.28 % 3.99 % 61.69% QoQ % 444.37% 115.71% -9.09% -82.58% -16.29% 32.33% - Horiz. % 206.02% 37.84% 17.54% 19.30% 110.78% 132.33% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.17 74.12 47.28 24.18 68.99 61.20 36.17 95.53% QoQ % 33.80% 56.77% 95.53% -64.95% 12.73% 69.20% - Horiz. % 274.18% 204.92% 130.72% 66.85% 190.74% 169.20% 100.00%
EPS 0.82 3.77 1.72 1.89 10.83 13.10 9.74 -80.70% QoQ % -78.25% 119.19% -8.99% -82.55% -17.33% 34.50% - Horiz. % 8.42% 38.71% 17.66% 19.40% 111.19% 134.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5010 2.4900 2.4700 2.4700 2.4500 2.4800 2.4400 -65.10% QoQ % -79.88% 0.81% 0.00% 0.82% -1.21% 1.64% - Horiz. % 20.53% 102.05% 101.23% 101.23% 100.41% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.56 11.65 7.43 3.79 10.84 9.61 5.68 95.42% QoQ % 33.56% 56.80% 96.04% -65.04% 12.80% 69.19% - Horiz. % 273.94% 205.11% 130.81% 66.73% 190.85% 169.19% 100.00%
EPS 0.65 0.59 0.27 0.30 1.70 2.06 1.53 -43.40% QoQ % 10.17% 118.52% -10.00% -82.35% -17.48% 34.64% - Horiz. % 42.48% 38.56% 17.65% 19.61% 111.11% 134.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0786 0.3914 0.3881 0.3872 0.3849 0.3895 0.3832 -65.12% QoQ % -79.92% 0.85% 0.23% 0.60% -1.18% 1.64% - Horiz. % 20.51% 102.14% 101.28% 101.04% 100.44% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.7400 3.0300 2.2100 1.9400 2.0100 2.2000 2.1000 -
P/RPS 3.77 4.09 4.67 8.02 2.91 3.59 5.81 -24.99% QoQ % -7.82% -12.42% -41.77% 175.60% -18.94% -38.21% - Horiz. % 64.89% 70.40% 80.38% 138.04% 50.09% 61.79% 100.00%
P/EPS 90.82 80.37 128.49 102.65 18.58 16.79 21.56 160.15% QoQ % 13.00% -37.45% 25.17% 452.48% 10.66% -22.12% - Horiz. % 421.24% 372.77% 595.96% 476.11% 86.18% 77.88% 100.00%
EY 1.10 1.24 0.78 0.97 5.38 5.95 4.64 -61.59% QoQ % -11.29% 58.97% -19.59% -81.97% -9.58% 28.23% - Horiz. % 23.71% 26.72% 16.81% 20.91% 115.95% 128.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 7.47 1.22 0.89 0.79 0.82 0.89 0.86 320.89% QoQ % 512.30% 37.08% 12.66% -3.66% -7.87% 3.49% - Horiz. % 868.60% 141.86% 103.49% 91.86% 95.35% 103.49% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 -
Price 0.6050 3.5200 2.6400 2.1300 2.0200 2.0200 2.3300 -
P/RPS 0.61 4.75 5.58 8.81 2.93 3.30 6.44 -79.13% QoQ % -87.16% -14.87% -36.66% 200.68% -11.21% -48.76% - Horiz. % 9.47% 73.76% 86.65% 136.80% 45.50% 51.24% 100.00%
P/EPS 14.69 93.37 153.49 112.70 18.67 15.42 23.92 -27.69% QoQ % -84.27% -39.17% 36.19% 503.64% 21.08% -35.54% - Horiz. % 61.41% 390.34% 641.68% 471.15% 78.05% 64.46% 100.00%
EY 6.81 1.07 0.65 0.89 5.36 6.49 4.18 38.33% QoQ % 536.45% 64.62% -26.97% -83.40% -17.41% 55.26% - Horiz. % 162.92% 25.60% 15.55% 21.29% 128.23% 155.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.21 1.41 1.07 0.86 0.82 0.81 0.95 17.45% QoQ % -14.18% 31.78% 24.42% 4.88% 1.23% -14.74% - Horiz. % 127.37% 148.42% 112.63% 90.53% 86.32% 85.26% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2013 Q1 Announcement.doc 
