[KRETAM] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 145.28%
YoY- -88.08%
Quarter Report
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 74,747 127,475 147,363 160,888 179,433 168,537 147,753 -36.43%
PBT -20,941 -7,107 -4,320 4,446 2,215 6,846 10,048 -
Tax 1,576 -562 604 -2,805 -2,401 -3,589 -5,200 -
NP -19,365 -7,669 -3,716 1,641 -186 3,257 4,848 -
-
NP to SH -19,379 -7,630 -3,822 1,520 -3,357 3,230 4,775 -
-
Tax Rate - - - 63.09% 108.40% 52.42% 51.75% -
Total Cost 94,112 135,144 151,079 159,247 179,619 165,280 142,905 -24.24%
-
Net Worth 66,802,900 688,977 695,960 721,564 91,708,512 940,361 938,033 1604.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 23,276 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 66,802,900 688,977 695,960 721,564 91,708,512 940,361 938,033 1604.81%
NOSH 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 2,327,627 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -25.91% -6.02% -2.52% 1.02% -0.10% 1.93% 3.28% -
ROE -0.03% -1.11% -0.55% 0.21% 0.00% 0.34% 0.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.21 5.48 6.33 6.91 7.71 7.24 6.35 -36.46%
EPS -0.83 -0.33 -0.16 0.07 -0.16 0.14 0.21 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 28.70 0.296 0.299 0.31 39.40 0.404 0.403 1604.81%
Adjusted Per Share Value based on latest NOSH - 2,327,627
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.24 5.53 6.39 6.98 7.79 7.31 6.41 -36.46%
EPS -0.84 -0.33 -0.17 0.07 -0.15 0.14 0.21 -
DPS 0.00 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 28.9888 0.299 0.302 0.3131 39.7964 0.4081 0.4071 1604.68%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.41 0.40 0.425 0.85 0.54 0.565 0.555 -
P/RPS 12.77 7.30 6.71 12.30 7.00 7.80 8.74 28.67%
P/EPS -49.25 -122.03 -258.83 1,301.63 -374.42 407.15 270.54 -
EY -2.03 -0.82 -0.39 0.08 -0.27 0.25 0.37 -
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.01 1.35 1.42 2.74 0.01 1.40 1.38 -96.22%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 27/08/18 25/05/18 27/02/18 24/11/17 23/08/17 -
Price 0.40 0.38 0.425 0.835 0.845 0.55 0.535 -
P/RPS 12.46 6.94 6.71 12.08 10.96 7.60 8.43 29.66%
P/EPS -48.04 -115.92 -258.83 1,278.66 -585.89 396.35 260.79 -
EY -2.08 -0.86 -0.39 0.08 -0.17 0.25 0.38 -
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.01 1.28 1.42 2.69 0.02 1.36 1.33 -96.12%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment