[KRETAM] YoY Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 120,885 74,747 179,433 232,571 118,074 149,406 91,075 4.83% YoY % 61.73% -58.34% -22.85% 96.97% -20.97% 64.05% - Horiz. % 132.73% 82.07% 197.02% 255.36% 129.64% 164.05% 100.00%
PBT 14,626 -20,941 2,215 17,304 10,439 361 1,781 42.02% YoY % 169.84% -1,045.42% -87.20% 65.76% 2,791.69% -79.73% - Horiz. % 821.22% -1,175.80% 124.37% 971.59% 586.13% 20.27% 100.00%
Tax -2,870 1,576 -2,401 -7,900 -2,129 1,563 -466 35.37% YoY % -282.11% 165.64% 69.61% -271.07% -236.21% 435.41% - Horiz. % 615.88% -338.20% 515.24% 1,695.28% 456.87% -335.41% 100.00%
NP 11,756 -19,365 -186 9,404 8,310 1,924 1,315 44.04% YoY % 160.71% -10,311.29% -101.98% 13.16% 331.91% 46.31% - Horiz. % 893.99% -1,472.62% -14.14% 715.13% 631.94% 146.31% 100.00%
NP to SH 11,729 -19,379 -3,357 9,497 8,294 2,043 1,249 45.23% YoY % 160.52% -477.27% -135.35% 14.50% 305.97% 63.57% - Horiz. % 939.07% -1,551.56% -268.78% 760.37% 664.05% 163.57% 100.00%
Tax Rate 19.62 % - % 108.40 % 45.65 % 20.39 % -432.96 % 26.17 % -4.69% YoY % 0.00% 0.00% 137.46% 123.88% 104.71% -1,754.41% - Horiz. % 74.97% 0.00% 414.21% 174.44% 77.91% -1,654.41% 100.00%
Total Cost 109,129 94,112 179,619 223,167 109,764 147,482 89,760 3.31% YoY % 15.96% -47.60% -19.51% 103.32% -25.57% 64.31% - Horiz. % 121.58% 104.85% 200.11% 248.63% 122.29% 164.31% 100.00%
Net Worth 605,183 66,802,900 91,708,512 81,276,271 927,420 875,085 751,428 -3.54% YoY % -99.09% -27.16% 12.84% 8,663.70% 5.98% 16.46% - Horiz. % 80.54% 8,890.12% 12,204.55% 10,816.23% 123.42% 116.46% 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 % - % - % - % 216.66 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 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 81,276,271 927,420 875,085 751,428 -3.54% YoY % -99.09% -27.16% 12.84% 8,663.70% 5.98% 16.46% - Horiz. % 80.54% 8,890.12% 12,204.55% 10,816.23% 123.42% 116.46% 100.00%
NOSH 2,327,627 2,327,627 2,327,627 2,057,627 1,885,000 1,771,428 375,714 35.50% YoY % 0.00% 0.00% 13.12% 9.16% 6.41% 371.48% - Horiz. % 619.52% 619.52% 619.52% 547.66% 501.71% 471.48% 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 9.72 % -25.91 % -0.10 % 4.04 % 7.04 % 1.29 % 1.44 % 37.45% YoY % 137.51% -25,810.00% -102.48% -42.61% 445.74% -10.42% - Horiz. % 675.00% -1,799.31% -6.94% 280.56% 488.89% 89.58% 100.00%
ROE 1.94 % -0.03 % 0.00 % 0.01 % 0.89 % 0.23 % 0.17 % 50.02% YoY % 6,566.67% 0.00% 0.00% -98.88% 286.96% 35.29% - Horiz. % 1,141.18% -17.65% 0.00% 5.88% 523.53% 135.29% 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 5.19 3.21 7.71 11.30 6.26 8.43 24.24 -22.64% YoY % 61.68% -58.37% -31.77% 80.51% -25.74% -65.22% - Horiz. % 21.41% 13.24% 31.81% 46.62% 25.83% 34.78% 100.00%
EPS 0.50 -0.83 -0.16 0.50 0.44 0.11 0.07 38.75% YoY % 160.24% -418.75% -132.00% 13.64% 300.00% 57.14% - Horiz. % 714.29% -1,185.71% -228.57% 714.29% 628.57% 157.14% 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 2.0000 -28.81% YoY % -99.09% -27.16% -0.25% 7,928.45% -0.40% -75.30% - Horiz. % 13.00% 1,435.00% 1,970.00% 1,975.00% 24.60% 24.70% 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 5.19 3.21 7.71 9.99 5.07 6.42 3.91 4.83% YoY % 61.68% -58.37% -22.82% 97.04% -21.03% 64.19% - Horiz. % 132.74% 82.10% 197.19% 255.50% 129.67% 164.19% 100.00%
EPS 0.50 -0.83 -0.16 0.41 0.36 0.09 0.05 46.75% YoY % 160.24% -418.75% -139.02% 13.89% 300.00% 80.00% - Horiz. % 1,000.00% -1,660.00% -320.00% 820.00% 720.00% 180.00% 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 0.3984 0.3760 0.3228 -3.54% YoY % -99.09% -27.16% 12.84% 8,664.58% 5.96% 16.48% - Horiz. % 80.55% 8,890.95% 12,205.70% 10,817.25% 123.42% 116.48% 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 8.38 12.77 7.00 4.82 7.34 5.34 15.43 -9.67% YoY % -34.38% 82.43% 45.23% -34.33% 37.45% -65.39% - Horiz. % 54.31% 82.76% 45.37% 31.24% 47.57% 34.61% 100.00%
P/EPS 86.33 -49.25 -374.42 118.08 104.55 390.18 1,125.04 -34.80% YoY % 275.29% 86.85% -417.09% 12.94% -73.20% -65.32% - Horiz. % 7.67% -4.38% -33.28% 10.50% 9.29% 34.68% 100.00%
EY 1.16 -2.03 -0.27 0.85 0.96 0.26 0.09 53.09% YoY % 157.14% -651.85% -131.76% -11.46% 269.23% 188.89% - Horiz. % 1,288.89% -2,255.56% -300.00% 944.44% 1,066.67% 288.89% 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 1.87 -1.87% YoY % 16,600.00% 0.00% 0.00% -98.92% 2.20% -51.34% - Horiz. % 89.30% 0.53% 0.53% 0.53% 49.73% 48.66% 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 8.28 12.46 10.96 4.87 9.26 5.45 2.50 22.08% YoY % -33.55% 13.69% 125.05% -47.41% 69.91% 118.00% - Horiz. % 331.20% 498.40% 438.40% 194.80% 370.40% 218.00% 100.00%
P/EPS 85.33 -48.04 -585.89 119.16 131.82 398.85 181.99 -11.85% YoY % 277.62% 91.80% -591.68% -9.60% -66.95% 119.16% - Horiz. % 46.89% -26.40% -321.94% 65.48% 72.43% 219.16% 100.00%
EY 1.17 -2.08 -0.17 0.84 0.76 0.25 0.55 13.40% YoY % 156.25% -1,123.53% -120.24% 10.53% 204.00% -54.55% - Horiz. % 212.73% -378.18% -30.91% 152.73% 138.18% 45.45% 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 0.30 32.84% YoY % 16,400.00% -50.00% 100.00% -99.15% 26.88% 210.00% - Horiz. % 550.00% 3.33% 6.67% 3.33% 393.33% 310.00% 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
2016 Q4 Announcement.pdf 
