[PERTAMA] YoY Annualized Quarter Result on 2020-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 554 17,240 116,936 172,035 147,340 147,328 143,972 -57.44% YoY % -96.79% -85.26% -32.03% 16.76% 0.01% 2.33% - Horiz. % 0.38% 11.97% 81.22% 119.49% 102.34% 102.33% 100.00%
PBT -3,704 -32 2,698 -2,713 684 2,244 6,486 - YoY % -11,475.00% -101.19% 199.44% -496.65% -69.52% -65.40% - Horiz. % -57.11% -0.49% 41.60% -41.83% 10.55% 34.60% 100.00%
Tax 8,194 8,914 -1,170 -1,225 0 -820 -1,658 - YoY % -8.08% 861.88% 4.50% 0.00% 0.00% 50.54% - Horiz. % -494.21% -537.64% 70.57% 73.89% -0.00% 49.46% 100.00%
NP 4,490 8,882 1,528 -3,938 684 1,424 4,828 -1.11% YoY % -49.45% 481.28% 138.80% -675.76% -51.97% -70.51% - Horiz. % 93.00% 183.97% 31.65% -81.57% 14.17% 29.49% 100.00%
NP to SH 2,352 8,882 1,528 -3,938 684 1,424 4,828 -10.46% YoY % -73.52% 481.28% 138.80% -675.76% -51.97% -70.51% - Horiz. % 48.72% 183.97% 31.65% -81.57% 14.17% 29.49% 100.00%
Tax Rate - % - % 43.37 % - % - % 36.54 % 25.56 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.96% - Horiz. % 0.00% 0.00% 169.68% 0.00% 0.00% 142.96% 100.00%
Total Cost -3,936 8,358 115,408 175,973 146,656 145,904 139,144 - YoY % -147.09% -92.76% -34.42% 19.99% 0.52% 4.86% - Horiz. % -2.83% 6.01% 82.94% 126.47% 105.40% 104.86% 100.00%
Net Worth 125,531 110,571 184,968 358,828 0 195,800 181,050 -5.47% YoY % 13.53% -40.22% -48.45% 0.00% 0.00% 8.15% - Horiz. % 69.34% 61.07% 102.16% 198.19% 0.00% 108.15% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 125,531 110,571 184,968 358,828 0 195,800 181,050 -5.47% YoY % 13.53% -40.22% -48.45% 0.00% 0.00% 8.15% - Horiz. % 69.34% 61.07% 102.16% 198.19% 0.00% 108.15% 100.00%
NOSH 418,439 394,899 394,899 780,061 1,710,000 1,780,000 2,011,666 -21.43% YoY % 5.96% -0.00% -49.38% -54.38% -3.93% -11.52% - Horiz. % 20.80% 19.63% 19.63% 38.78% 85.00% 88.48% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 810.47 % 51.52 % 1.31 % -2.29 % 0.46 % 0.97 % 3.35 % 132.37% YoY % 1,473.12% 3,832.82% 157.21% -597.83% -52.58% -71.04% - Horiz. % 24,193.13% 1,537.91% 39.10% -68.36% 13.73% 28.96% 100.00%
ROE 1.87 % 8.03 % 0.83 % -1.10 % - % 0.73 % 2.67 % -5.32% YoY % -76.71% 867.47% 175.45% 0.00% 0.00% -72.66% - Horiz. % 70.04% 300.75% 31.09% -41.20% 0.00% 27.34% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.13 4.37 29.08 22.05 8.62 8.28 7.16 -45.98% YoY % -97.03% -84.97% 31.88% 155.80% 4.11% 15.64% - Horiz. % 1.82% 61.03% 406.15% 307.96% 120.39% 115.64% 100.00%
EPS 0.56 2.24 0.38 -0.50 0.04 0.08 0.24 13.90% YoY % -75.00% 489.47% 176.00% -1,350.00% -50.00% -66.67% - Horiz. % 233.33% 933.33% 158.33% -208.33% 16.67% 33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3000 0.2800 0.4600 0.4600 0.0000 0.1100 0.0900 20.32% YoY % 7.14% -39.13% 0.00% 0.00% 0.00% 22.22% - Horiz. % 333.33% 311.11% 511.11% 511.11% 0.00% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.13 3.98 26.98 39.70 34.00 34.00 33.22 -57.33% YoY % -96.73% -85.25% -32.04% 16.76% 0.00% 2.35% - Horiz. % 0.39% 11.98% 81.22% 119.51% 102.35% 102.35% 100.00%
EPS 0.54 2.05 0.35 -0.91 0.16 0.33 1.11 -10.48% YoY % -73.66% 485.71% 138.46% -668.75% -51.52% -70.27% - Horiz. % 48.65% 184.68% 31.53% -81.98% 14.41% 29.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2897 0.2551 0.4268 0.8280 0.0000 0.4518 0.4178 -5.47% YoY % 13.56% -40.23% -48.45% 0.00% 0.00% 8.14% - Horiz. % 69.34% 61.06% 102.15% 198.18% 0.00% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.3700 0.1750 0.2900 0.6300 0.0450 0.0600 0.0650 -
P/RPS 279.46 4.01 1.00 2.86 0.52 0.72 0.91 141.04% YoY % 6,869.08% 301.00% -65.03% 450.00% -27.78% -20.88% - Horiz. % 30,709.89% 440.66% 109.89% 314.29% 57.14% 79.12% 100.00%
P/EPS 65.83 7.78 76.32 -124.79 112.50 75.00 27.08 14.62% YoY % 746.14% -89.81% 161.16% -210.92% 50.00% 176.96% - Horiz. % 243.09% 28.73% 281.83% -460.82% 415.44% 276.96% 100.00%
EY 1.52 12.85 1.31 -0.80 0.89 1.33 3.69 -12.74% YoY % -88.17% 880.92% 263.75% -189.89% -33.08% -63.96% - Horiz. % 41.19% 348.24% 35.50% -21.68% 24.12% 36.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.23 0.63 0.63 1.37 0.00 0.55 0.72 8.57% YoY % 95.24% 0.00% -54.01% 0.00% 0.00% -23.61% - Horiz. % 170.83% 87.50% 87.50% 190.28% 0.00% 76.39% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date - 28/02/20 28/02/19 28/02/18 30/08/16 14/08/15 29/08/14 -
Price 0.4550 0.1100 0.2750 0.5200 0.0500 0.0500 0.0700 -
P/RPS 343.66 2.52 0.95 2.36 0.58 0.60 0.98 146.01% YoY % 13,537.30% 165.26% -59.75% 306.90% -3.33% -38.78% - Horiz. % 35,067.35% 257.14% 96.94% 240.82% 59.18% 61.22% 100.00%
P/EPS 80.95 4.89 72.37 -103.00 125.00 62.50 29.17 16.98% YoY % 1,555.42% -93.24% 170.26% -182.40% 100.00% 114.26% - Horiz. % 277.51% 16.76% 248.10% -353.10% 428.52% 214.26% 100.00%
EY 1.24 20.45 1.38 -0.97 0.80 1.60 3.43 -14.47% YoY % -93.94% 1,381.88% 242.27% -221.25% -50.00% -53.35% - Horiz. % 36.15% 596.21% 40.23% -28.28% 23.32% 46.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.52 0.39 0.60 1.13 0.00 0.45 0.78 10.79% YoY % 289.74% -35.00% -46.90% 0.00% 0.00% -42.31% - Horiz. % 194.87% 50.00% 76.92% 144.87% 0.00% 57.69% 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
PDB Q2.pdf 
