[KRONO] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
28-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 49.71%
YoY- 99.35%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 155,032 144,369 135,509 147,056 100,740 81,281 72,018 66.79%
PBT 11,552 12,979 12,534 13,106 6,540 7,545 6,250 50.66%
Tax -3,524 -916 -1,030 -866 1,636 -384 -149 725.53%
NP 8,028 12,063 11,504 12,240 8,176 7,161 6,101 20.10%
-
NP to SH 8,028 12,063 11,504 12,240 8,176 7,161 6,101 20.10%
-
Tax Rate 30.51% 7.06% 8.22% 6.61% -25.02% 5.09% 2.38% -
Total Cost 147,004 132,306 124,005 134,816 92,564 74,120 65,917 70.77%
-
Net Worth 108,446 108,661 82,409 55,625 50,328 45,537 37,935 101.55%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 108,446 108,661 82,409 55,625 50,328 45,537 37,935 101.55%
NOSH 330,093 327,985 297,372 270,372 264,885 248,116 237,098 24.70%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.18% 8.36% 8.49% 8.32% 8.12% 8.81% 8.47% -
ROE 7.40% 11.10% 13.96% 22.00% 16.25% 15.73% 16.08% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.18 57.13 49.33 55.52 38.03 33.91 30.38 34.14%
EPS 2.44 4.77 4.19 4.62 3.08 2.99 2.57 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.43 0.30 0.21 0.19 0.19 0.16 62.10%
Adjusted Per Share Value based on latest NOSH - 270,372
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.41 16.21 15.22 16.52 11.31 9.13 8.09 66.76%
EPS 0.90 1.35 1.29 1.37 0.92 0.80 0.69 19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.122 0.0926 0.0625 0.0565 0.0511 0.0426 101.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.575 0.925 0.925 0.565 0.36 0.31 0.27 -
P/RPS 1.22 1.62 1.88 1.02 0.95 0.91 0.89 23.42%
P/EPS 23.54 19.38 22.09 12.23 11.66 10.38 10.49 71.48%
EY 4.25 5.16 4.53 8.18 8.57 9.64 9.53 -41.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.15 3.08 2.69 1.89 1.63 1.69 1.96%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 -
Price 0.595 0.805 1.25 0.71 0.47 0.32 0.245 -
P/RPS 1.26 1.41 2.53 1.28 1.24 0.94 0.81 34.28%
P/EPS 24.36 16.86 29.85 15.37 15.23 10.71 9.52 87.18%
EY 4.11 5.93 3.35 6.51 6.57 9.34 10.50 -46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.87 4.17 3.38 2.47 1.68 1.53 11.45%

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