[KRETAM] YoY Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 395,596 510,473 637,567 378,500 407,378 439,555 362,266 1.48% YoY % -22.50% -19.93% 68.45% -7.09% -7.32% 21.33% - Horiz. % 109.20% 140.91% 175.99% 104.48% 112.45% 121.33% 100.00%
PBT -2,692 -27,922 35,176 32,699 1,400 21,975 20,733 - YoY % 90.36% -179.38% 7.58% 2,235.64% -93.63% 5.99% - Horiz. % -12.98% -134.67% 169.66% 157.71% 6.75% 105.99% 100.00%
Tax 140 -1,187 -14,327 -12,644 3,632 -11,216 -5,540 - YoY % 111.79% 91.71% -13.31% -448.13% 132.38% -102.45% - Horiz. % -2.53% 21.43% 258.61% 228.23% -65.56% 202.45% 100.00%
NP -2,552 -29,109 20,849 20,055 5,032 10,759 15,193 - YoY % 91.23% -239.62% 3.96% 298.55% -53.23% -29.18% - Horiz. % -16.80% -191.59% 137.23% 132.00% 33.12% 70.82% 100.00%
NP to SH -659 -29,311 17,240 20,159 -4,945 10,684 15,043 - YoY % 97.75% -270.02% -14.48% 507.66% -146.28% -28.98% - Horiz. % -4.38% -194.85% 114.60% 134.01% -32.87% 71.02% 100.00%
Tax Rate - % - % 40.73 % 38.67 % -259.43 % 51.04 % 26.72 % - YoY % 0.00% 0.00% 5.33% 114.91% -608.29% 91.02% - Horiz. % 0.00% 0.00% 152.43% 144.72% -970.92% 191.02% 100.00%
Total Cost 398,148 539,582 616,718 358,445 402,346 428,796 347,073 2.31% YoY % -26.21% -12.51% 72.05% -10.91% -6.17% 23.55% - Horiz. % 114.72% 155.47% 177.69% 103.28% 115.93% 123.55% 100.00%
Net Worth 605,183 66,802,900 91,708,512 81,276,271 935,746 920,890 183,018 22.05% YoY % -99.09% -27.16% 12.84% 8,585.72% 1.61% 403.17% - Horiz. % 330.67% 36,500.66% 50,108.91% 44,408.81% 511.29% 503.17% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 23,276 20,576 - - - - YoY % 0.00% 0.00% 13.12% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 113.12% 100.00% - - -
Div Payout % - % - % 135.01 % 102.07 % - % - % - % - YoY % 0.00% 0.00% 32.27% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 132.27% 100.00% - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 605,183 66,802,900 91,708,512 81,276,271 935,746 920,890 183,018 22.05% YoY % -99.09% -27.16% 12.84% 8,585.72% 1.61% 403.17% - Horiz. % 330.67% 36,500.66% 50,108.91% 44,408.81% 511.29% 503.17% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,901,923 1,864,151 365,306 36.14% YoY % 0.00% 0.00% 13.12% 8.19% 2.03% 410.30% - Horiz. % 637.17% 637.17% 637.17% 563.26% 520.64% 510.30% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -0.65 % -5.70 % 3.27 % 5.30 % 1.24 % 2.45 % 4.19 % - YoY % 88.60% -274.31% -38.30% 327.42% -49.39% -41.53% - Horiz. % -15.51% -136.04% 78.04% 126.49% 29.59% 58.47% 100.00%
ROE -0.11 % -0.04 % 0.02 % 0.02 % -0.53 % 1.16 % 8.22 % - YoY % -175.00% -300.00% 0.00% 103.77% -145.69% -85.89% - Horiz. % -1.34% -0.49% 0.24% 0.24% -6.45% 14.11% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 18.39 21.42 23.58 99.17 -25.46% YoY % -22.48% -19.93% 48.94% -14.15% -9.16% -76.22% - Horiz. % 17.14% 22.11% 27.62% 18.54% 21.60% 23.78% 100.00%
EPS -0.03 -1.26 0.74 1.04 -0.26 0.57 0.82 - YoY % 97.62% -270.27% -28.85% 500.00% -145.61% -30.49% - Horiz. % -3.66% -153.66% 90.24% 126.83% -31.71% 69.51% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.2600 28.7000 39.4000 39.5000 0.4920 0.4940 0.5010 -10.35% YoY % -99.09% -27.16% -0.25% 7,928.45% -0.40% -1.40% - Horiz. % 51.90% 5,728.54% 7,864.27% 7,884.23% 98.20% 98.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.00 21.93 27.39 16.26 17.50 18.88 15.56 1.49% YoY % -22.48% -19.93% 68.45% -7.09% -7.31% 21.34% - Horiz. % 109.25% 140.94% 176.03% 104.50% 112.47% 121.34% 100.00%
EPS -0.03 -1.26 0.74 0.87 -0.21 0.46 0.65 - YoY % 97.62% -270.27% -14.94% 514.29% -145.65% -29.23% - Horiz. % -4.62% -193.85% 113.85% 133.85% -32.31% 70.77% 100.00%
DPS 0.00 0.00 1.00 0.88 0.00 0.00 0.00 - YoY % 0.00% 0.00% 13.64% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 113.64% 100.00% - - -
NAPS 0.2600 28.7000 39.4000 34.9181 0.4020 0.3956 0.0786 22.05% YoY % -99.09% -27.16% 12.84% 8,586.09% 1.62% 403.31% - Horiz. % 330.79% 36,514.00% 50,127.23% 44,425.06% 511.45% 503.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4350 0.4100 0.5400 0.5450 0.4600 0.4500 3.7400 -
P/RPS 2.56 1.87 1.97 2.96 2.15 1.91 3.77 -6.24% YoY % 36.90% -5.08% -33.45% 37.67% 12.57% -49.34% - Horiz. % 67.90% 49.60% 52.25% 78.51% 57.03% 50.66% 100.00%
P/EPS -1,536.45 -32.56 72.91 55.63 -176.92 78.52 90.82 - YoY % -4,618.83% -144.66% 31.06% 131.44% -325.32% -13.54% - Horiz. % -1,691.75% -35.85% 80.28% 61.25% -194.80% 86.46% 100.00%
EY -0.07 -3.07 1.37 1.80 -0.57 1.27 1.10 - YoY % 97.72% -324.09% -23.89% 415.79% -144.88% 15.45% - Horiz. % -6.36% -279.09% 124.55% 163.64% -51.82% 115.45% 100.00%
DY 0.00 0.00 1.85 1.83 0.00 0.00 0.00 - YoY % 0.00% 0.00% 1.09% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 101.09% 100.00% - - -
P/NAPS 1.67 0.01 0.01 0.01 0.93 0.91 7.47 -22.09% YoY % 16,600.00% 0.00% 0.00% -98.92% 2.20% -87.82% - Horiz. % 22.36% 0.13% 0.13% 0.13% 12.45% 12.18% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 25/02/19 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 -
Price 0.4300 0.4000 0.8450 0.5500 0.5800 0.4600 0.6050 -
P/RPS 2.53 1.82 3.08 2.99 2.71 1.95 0.61 26.74% YoY % 39.01% -40.91% 3.01% 10.33% 38.97% 219.67% - Horiz. % 414.75% 298.36% 504.92% 490.16% 444.26% 319.67% 100.00%
P/EPS -1,518.79 -31.76 114.09 56.14 -223.08 80.26 14.69 - YoY % -4,682.08% -127.84% 103.22% 125.17% -377.95% 446.36% - Horiz. % -10,338.94% -216.20% 776.65% 382.16% -1,518.58% 546.36% 100.00%
EY -0.07 -3.15 0.88 1.78 -0.45 1.25 6.81 - YoY % 97.78% -457.95% -50.56% 495.56% -136.00% -81.64% - Horiz. % -1.03% -46.26% 12.92% 26.14% -6.61% 18.36% 100.00%
DY 0.00 0.00 1.18 1.82 0.00 0.00 0.00 - YoY % 0.00% 0.00% -35.16% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 64.84% 100.00% - - -
P/NAPS 1.65 0.01 0.02 0.01 1.18 0.93 1.21 5.30% YoY % 16,400.00% -50.00% 100.00% -99.15% 26.88% -23.14% - Horiz. % 136.36% 0.83% 1.65% 0.83% 97.52% 76.86% 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
2017 Q4 Announcement.pdf 
