[KRETAM] YoY Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 179,433 232,571 118,074 149,406 91,075 28,545 76,067 15.36% YoY % -22.85% 96.97% -20.97% 64.05% 219.06% -62.47% - Horiz. % 235.89% 305.74% 155.22% 196.41% 119.73% 37.53% 100.00%
PBT 2,215 17,304 10,439 361 1,781 -6,581 16,384 -28.34% YoY % -87.20% 65.76% 2,791.69% -79.73% 127.06% -140.17% - Horiz. % 13.52% 105.62% 63.71% 2.20% 10.87% -40.17% 100.00%
Tax -2,401 -7,900 -2,129 1,563 -466 -1,610 -6,403 -15.07% YoY % 69.61% -271.07% -236.21% 435.41% 71.06% 74.86% - Horiz. % 37.50% 123.38% 33.25% -24.41% 7.28% 25.14% 100.00%
NP -186 9,404 8,310 1,924 1,315 -8,191 9,981 - YoY % -101.98% 13.16% 331.91% 46.31% 116.05% -182.07% - Horiz. % -1.86% 94.22% 83.26% 19.28% 13.18% -82.07% 100.00%
NP to SH -3,357 9,497 8,294 2,043 1,249 -8,328 9,859 - YoY % -135.35% 14.50% 305.97% 63.57% 115.00% -184.47% - Horiz. % -34.05% 96.33% 84.13% 20.72% 12.67% -84.47% 100.00%
Tax Rate 108.40 % 45.65 % 20.39 % -432.96 % 26.17 % - % 39.08 % 18.52% YoY % 137.46% 123.88% 104.71% -1,754.41% 0.00% 0.00% - Horiz. % 277.38% 116.81% 52.18% -1,107.88% 66.97% 0.00% 100.00%
Total Cost 179,619 223,167 109,764 147,482 89,760 36,736 66,086 18.12% YoY % -19.51% 103.32% -25.57% 64.31% 144.34% -44.41% - Horiz. % 271.80% 337.69% 166.09% 223.17% 135.82% 55.59% 100.00%
Net Worth 91,708,512 81,276,271 927,420 875,085 751,428 895,136 530,276 135.85% YoY % 12.84% 8,663.70% 5.98% 16.46% -16.05% 68.81% - Horiz. % 17,294.47% 15,327.15% 174.89% 165.02% 141.71% 168.81% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 23,276 20,576 - - - - - - YoY % 13.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 113.12% 100.00% - - - - -
Div Payout % - % 216.66 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 91,708,512 81,276,271 927,420 875,085 751,428 895,136 530,276 135.85% YoY % 12.84% 8,663.70% 5.98% 16.46% -16.05% 68.81% - Horiz. % 17,294.47% 15,327.15% 174.89% 165.02% 141.71% 168.81% 100.00%
NOSH 2,327,627 2,057,627 1,885,000 1,771,428 375,714 365,361 265,138 43.58% YoY % 13.12% 9.16% 6.41% 371.48% 2.83% 37.80% - Horiz. % 877.89% 776.06% 710.95% 668.12% 141.71% 137.80% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -0.10 % 4.04 % 7.04 % 1.29 % 1.44 % -28.70 % 13.12 % - YoY % -102.48% -42.61% 445.74% -10.42% 105.02% -318.75% - Horiz. % -0.76% 30.79% 53.66% 9.83% 10.98% -218.75% 100.00%
ROE 0.00 % 0.01 % 0.89 % 0.23 % 0.17 % -0.93 % 1.86 % - YoY % 0.00% -98.88% 286.96% 35.29% 118.28% -150.00% - Horiz. % 0.00% 0.54% 47.85% 12.37% 9.14% -50.00% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.71 11.30 6.26 8.43 24.24 7.81 28.69 -19.65% YoY % -31.77% 80.51% -25.74% -65.22% 210.37% -72.78% - Horiz. % 26.87% 39.39% 21.82% 29.38% 84.49% 27.22% 100.00%
EPS -0.16 0.50 0.44 0.11 0.07 -2.28 3.72 - YoY % -132.00% 13.64% 300.00% 57.14% 103.07% -161.29% - Horiz. % -4.30% 13.44% 11.83% 2.96% 1.88% -61.29% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 39.4000 39.5000 0.4920 0.4940 2.0000 2.4500 2.0000 64.27% YoY % -0.25% 7,928.45% -0.40% -75.30% -18.37% 22.50% - Horiz. % 1,970.00% 1,975.00% 24.60% 24.70% 100.00% 122.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,327,627 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.71 9.99 5.07 6.42 3.91 1.23 3.27 15.35% YoY % -22.82% 97.04% -21.03% 64.19% 217.89% -62.39% - Horiz. % 235.78% 305.50% 155.05% 196.33% 119.57% 37.61% 100.00%
EPS -0.16 0.41 0.36 0.09 0.05 -0.36 0.42 - YoY % -139.02% 13.89% 300.00% 80.00% 113.89% -185.71% - Horiz. % -38.10% 97.62% 85.71% 21.43% 11.90% -85.71% 100.00%
DPS 1.00 0.88 0.00 0.00 0.00 0.00 0.00 - YoY % 13.64% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 113.64% 100.00% - - - - -
NAPS 39.4000 34.9181 0.3984 0.3760 0.3228 0.3846 0.2278 135.86% YoY % 12.84% 8,664.58% 5.96% 16.48% -16.07% 68.83% - Horiz. % 17,295.88% 15,328.40% 174.89% 165.06% 141.70% 168.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5400 0.5450 0.4600 0.4500 3.7400 2.0100 2.3500 -
P/RPS 7.00 4.82 7.34 5.34 15.43 25.73 8.19 -2.58% YoY % 45.23% -34.33% 37.45% -65.39% -40.03% 214.16% - Horiz. % 85.47% 58.85% 89.62% 65.20% 188.40% 314.16% 100.00%
P/EPS -374.42 118.08 104.55 390.18 1,125.04 -88.18 63.20 - YoY % -417.09% 12.94% -73.20% -65.32% 1,375.84% -239.53% - Horiz. % -592.44% 186.84% 165.43% 617.37% 1,780.13% -139.53% 100.00%
EY -0.27 0.85 0.96 0.26 0.09 -1.13 1.58 - YoY % -131.76% -11.46% 269.23% 188.89% 107.96% -171.52% - Horiz. % -17.09% 53.80% 60.76% 16.46% 5.70% -71.52% 100.00%
DY 1.85 1.83 0.00 0.00 0.00 0.00 0.00 - YoY % 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.09% 100.00% - - - - -
P/NAPS 0.01 0.01 0.93 0.91 1.87 0.82 1.18 -54.81% YoY % 0.00% -98.92% 2.20% -51.34% 128.05% -30.51% - Horiz. % 0.85% 0.85% 78.81% 77.12% 158.47% 69.49% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 25/02/14 26/02/13 27/02/12 -
Price 0.8450 0.5500 0.5800 0.4600 0.6050 2.0200 2.4000 -
P/RPS 10.96 4.87 9.26 5.45 2.50 25.85 8.37 4.59% YoY % 125.05% -47.41% 69.91% 118.00% -90.33% 208.84% - Horiz. % 130.94% 58.18% 110.63% 65.11% 29.87% 308.84% 100.00%
P/EPS -585.89 119.16 131.82 398.85 181.99 -88.62 64.54 - YoY % -591.68% -9.60% -66.95% 119.16% 305.36% -237.31% - Horiz. % -907.79% 184.63% 204.25% 617.99% 281.98% -137.31% 100.00%
EY -0.17 0.84 0.76 0.25 0.55 -1.13 1.55 - YoY % -120.24% 10.53% 204.00% -54.55% 148.67% -172.90% - Horiz. % -10.97% 54.19% 49.03% 16.13% 35.48% -72.90% 100.00%
DY 1.18 1.82 0.00 0.00 0.00 0.00 0.00 - YoY % -35.16% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 64.84% 100.00% - - - - -
P/NAPS 0.02 0.01 1.18 0.93 0.30 0.82 1.20 -49.43% YoY % 100.00% -99.15% 26.88% 210.00% -63.41% -31.67% - Horiz. % 1.67% 0.83% 98.33% 77.50% 25.00% 68.33% 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 
