[KRETAM] QoQ Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,301 84,647 88,243 28,545 91,535 62,139 70,078 25.28% QoQ % 16.13% -4.08% 209.14% -68.82% 47.31% -11.33% - Horiz. % 140.27% 120.79% 125.92% 40.73% 130.62% 88.67% 100.00%
PBT 9,800 -621 9,772 -6,581 20,227 10,329 15,696 -26.93% QoQ % 1,678.10% -106.35% 248.49% -132.54% 95.83% -34.19% - Horiz. % 62.44% -3.96% 62.26% -41.93% 128.87% 65.81% 100.00%
Tax -2,267 4 -2,810 -1,610 -7,998 14,266 -4,628 -37.83% QoQ % -56,775.00% 100.14% -74.53% 79.87% -156.06% 408.25% - Horiz. % 48.98% -0.09% 60.72% 34.79% 172.82% -308.25% 100.00%
NP 7,533 -617 6,962 -8,191 12,229 24,595 11,068 -22.61% QoQ % 1,320.91% -108.86% 185.00% -166.98% -50.28% 122.22% - Horiz. % 68.06% -5.57% 62.90% -74.01% 110.49% 222.22% 100.00%
NP to SH 7,504 -607 6,897 -8,328 12,287 24,571 11,038 -22.67% QoQ % 1,336.24% -108.80% 182.82% -167.78% -49.99% 122.60% - Horiz. % 67.98% -5.50% 62.48% -75.45% 111.32% 222.60% 100.00%
Tax Rate 23.13 % - % 28.76 % - % 39.54 % -138.12 % 29.49 % -14.94% QoQ % 0.00% 0.00% 0.00% 0.00% 128.63% -568.36% - Horiz. % 78.43% 0.00% 97.52% 0.00% 134.08% -468.36% 100.00%
Total Cost 90,768 85,264 81,281 36,736 79,306 37,544 59,010 33.22% QoQ % 6.46% 4.90% 121.26% -53.68% 111.23% -36.38% - Horiz. % 153.82% 144.49% 137.74% 62.25% 134.39% 63.62% 100.00%
Net Worth 911,461 881,935 901,353 895,136 906,897 890,835 869,882 3.16% QoQ % 3.35% -2.15% 0.69% -1.30% 1.80% 2.41% - Horiz. % 104.78% 101.39% 103.62% 102.90% 104.26% 102.41% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 911,461 881,935 901,353 895,136 906,897 890,835 869,882 3.16% QoQ % 3.35% -2.15% 0.69% -1.30% 1.80% 2.41% - Horiz. % 104.78% 101.39% 103.62% 102.90% 104.26% 102.41% 100.00%
NOSH 366,048 357,058 364,920 365,361 365,684 365,096 365,496 0.10% QoQ % 2.52% -2.15% -0.12% -0.09% 0.16% -0.11% - Horiz. % 100.15% 97.69% 99.84% 99.96% 100.05% 99.89% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.66 % -0.73 % 7.89 % -28.70 % 13.36 % 39.58 % 15.79 % -38.23% QoQ % 1,149.31% -109.25% 127.49% -314.82% -66.25% 150.66% - Horiz. % 48.51% -4.62% 49.97% -181.76% 84.61% 250.66% 100.00%
ROE 0.82 % -0.07 % 0.77 % -0.93 % 1.35 % 2.76 % 1.27 % -25.28% QoQ % 1,271.43% -109.09% 182.80% -168.89% -51.09% 117.32% - Horiz. % 64.57% -5.51% 60.63% -73.23% 106.30% 217.32% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.85 23.71 24.18 7.81 25.03 17.02 19.17 25.16% QoQ % 13.24% -1.94% 209.60% -68.80% 47.06% -11.22% - Horiz. % 140.06% 123.68% 126.13% 40.74% 130.57% 88.78% 100.00%
EPS 2.05 -0.17 1.89 -2.28 3.36 6.73 3.02 -22.74% QoQ % 1,305.88% -108.99% 182.89% -167.86% -50.07% 122.85% - Horiz. % 67.88% -5.63% 62.58% -75.50% 111.26% 222.85% 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 2.4900 2.4700 2.4700 2.4500 2.4800 2.4400 2.3800 3.06% QoQ % 0.81% 0.00% 0.82% -1.21% 1.64% 2.52% - Horiz. % 104.62% 103.78% 103.78% 102.94% 104.20% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,316,086 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.24 3.65 3.81 1.23 3.95 2.68 3.03 25.08% QoQ % 16.16% -4.20% 209.76% -68.86% 47.39% -11.55% - Horiz. % 139.93% 120.46% 125.74% 40.59% 130.36% 88.45% 100.00%
EPS 0.32 -0.03 0.30 -0.36 0.53 1.06 0.48 -23.67% QoQ % 1,166.67% -110.00% 183.33% -167.92% -50.00% 120.83% - Horiz. % 66.67% -6.25% 62.50% -75.00% 110.42% 220.83% 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 0.3935 0.3808 0.3892 0.3865 0.3916 0.3846 0.3756 3.15% QoQ % 3.34% -2.16% 0.70% -1.30% 1.82% 2.40% - Horiz. % 104.77% 101.38% 103.62% 102.90% 104.26% 102.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.0300 2.2100 1.9400 2.0100 2.2000 2.1000 2.3300 -
P/RPS 11.28 9.32 8.02 25.73 8.79 12.34 12.15 -4.83% QoQ % 21.03% 16.21% -68.83% 192.72% -28.77% 1.56% - Horiz. % 92.84% 76.71% 66.01% 211.77% 72.35% 101.56% 100.00%
P/EPS 147.80 -1,300.00 102.65 -88.18 65.48 31.20 77.15 54.19% QoQ % 111.37% -1,366.44% 216.41% -234.67% 109.87% -59.56% - Horiz. % 191.57% -1,685.03% 133.05% -114.30% 84.87% 40.44% 100.00%
EY 0.68 -0.08 0.97 -1.13 1.53 3.20 1.30 -35.05% QoQ % 950.00% -108.25% 185.84% -173.86% -52.19% 146.15% - Horiz. % 52.31% -6.15% 74.62% -86.92% 117.69% 246.15% 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 1.22 0.89 0.79 0.82 0.89 0.86 0.98 15.71% QoQ % 37.08% 12.66% -3.66% -7.87% 3.49% -12.24% - Horiz. % 124.49% 90.82% 80.61% 83.67% 90.82% 87.76% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 22/05/13 26/02/13 21/11/12 29/08/12 25/05/12 -
Price 3.5200 2.6400 2.1300 2.0200 2.0200 2.3300 2.1700 -
P/RPS 13.11 11.14 8.81 25.85 8.07 13.69 11.32 10.27% QoQ % 17.68% 26.45% -65.92% 220.32% -41.05% 20.94% - Horiz. % 115.81% 98.41% 77.83% 228.36% 71.29% 120.94% 100.00%
P/EPS 171.71 -1,552.94 112.70 -88.62 60.12 34.62 71.85 78.66% QoQ % 111.06% -1,477.94% 227.17% -247.41% 73.66% -51.82% - Horiz. % 238.98% -2,161.36% 156.85% -123.34% 83.67% 48.18% 100.00%
EY 0.58 -0.06 0.89 -1.13 1.66 2.89 1.39 -44.13% QoQ % 1,066.67% -106.74% 178.76% -168.07% -42.56% 107.91% - Horiz. % 41.73% -4.32% 64.03% -81.29% 119.42% 207.91% 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 1.41 1.07 0.86 0.82 0.81 0.95 0.91 33.87% QoQ % 31.78% 24.42% 4.88% 1.23% -14.74% 4.40% - Horiz. % 154.95% 117.58% 94.51% 90.11% 89.01% 104.40% 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
2012 Q4 Announcement.doc 
