[KRONO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 77.22%
YoY- -114.07%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 57,834 56,556 61,354 48,330 41,700 45,904 54,661 3.83%
PBT 6,426 6,492 2,875 -2,498 -3,998 -4,344 6,512 -0.88%
Tax -286 -996 175 1,580 -34 -248 -461 -27.28%
NP 6,140 5,496 3,050 -918 -4,032 -4,592 6,051 0.97%
-
NP to SH 6,140 5,496 3,050 -918 -4,032 -4,592 6,051 0.97%
-
Tax Rate 4.45% 15.34% -6.09% - - - 7.08% -
Total Cost 51,694 51,060 58,304 49,249 45,732 50,496 48,610 4.18%
-
Net Worth 35,423 33,165 35,465 30,886 26,089 28,699 10,985 118.42%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 35,423 33,165 35,465 30,886 26,089 28,699 10,985 118.42%
NOSH 236,153 236,896 236,434 237,586 237,176 239,166 91,543 88.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.62% 9.72% 4.97% -1.90% -9.67% -10.00% 11.07% -
ROE 17.33% 16.57% 8.60% -2.97% -15.45% -16.00% 55.08% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.49 23.87 25.95 20.34 17.58 19.19 59.71 -44.82%
EPS 2.60 2.32 1.29 -0.39 -1.70 -1.92 6.61 -46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.13 0.11 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 236,964
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.51 6.37 6.91 5.44 4.69 5.17 6.15 3.86%
EPS 0.69 0.62 0.34 -0.10 -0.45 -0.52 0.68 0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0373 0.0399 0.0348 0.0294 0.0323 0.0124 118.11%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.19 0.225 0.205 0.155 0.22 0.305 0.235 -
P/RPS 0.78 0.94 0.79 0.76 1.25 1.59 0.39 58.80%
P/EPS 7.31 9.70 15.89 -40.09 -12.94 -15.89 3.56 61.62%
EY 13.68 10.31 6.29 -2.49 -7.73 -6.30 28.13 -38.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.61 1.37 1.19 2.00 2.54 1.96 -25.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 26/02/15 -
Price 0.20 0.215 0.16 0.185 0.12 0.31 0.325 -
P/RPS 0.82 0.90 0.62 0.91 0.68 1.62 0.54 32.14%
P/EPS 7.69 9.27 12.40 -47.84 -7.06 -16.15 4.92 34.71%
EY 13.00 10.79 8.06 -2.09 -14.17 -6.19 20.34 -25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.54 1.07 1.42 1.09 2.58 2.71 -37.80%

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