[KRONO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.63%
YoY- 764.15%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 147,056 100,740 81,281 72,018 57,834 56,556 61,354 79.19%
PBT 13,106 6,540 7,545 6,250 6,426 6,492 2,875 175.18%
Tax -866 1,636 -384 -149 -286 -996 175 -
NP 12,240 8,176 7,161 6,101 6,140 5,496 3,050 152.74%
-
NP to SH 12,240 8,176 7,161 6,101 6,140 5,496 3,050 152.74%
-
Tax Rate 6.61% -25.02% 5.09% 2.38% 4.45% 15.34% -6.09% -
Total Cost 134,816 92,564 74,120 65,917 51,694 51,060 58,304 74.95%
-
Net Worth 55,625 50,328 45,537 37,935 35,423 33,165 35,465 35.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,625 50,328 45,537 37,935 35,423 33,165 35,465 35.03%
NOSH 270,372 264,885 248,116 237,098 236,153 236,896 236,434 9.36%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.32% 8.12% 8.81% 8.47% 10.62% 9.72% 4.97% -
ROE 22.00% 16.25% 15.73% 16.08% 17.33% 16.57% 8.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 55.52 38.03 33.91 30.38 24.49 23.87 25.95 66.11%
EPS 4.62 3.08 2.99 2.57 2.60 2.32 1.29 134.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.16 0.15 0.14 0.15 25.17%
Adjusted Per Share Value based on latest NOSH - 235,312
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.52 11.31 9.13 8.09 6.50 6.35 6.89 79.23%
EPS 1.37 0.92 0.80 0.69 0.69 0.62 0.34 153.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0565 0.0511 0.0426 0.0398 0.0372 0.0398 35.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.565 0.36 0.31 0.27 0.19 0.225 0.205 -
P/RPS 1.02 0.95 0.91 0.89 0.78 0.94 0.79 18.59%
P/EPS 12.23 11.66 10.38 10.49 7.31 9.70 15.89 -16.02%
EY 8.18 8.57 9.64 9.53 13.68 10.31 6.29 19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.89 1.63 1.69 1.27 1.61 1.37 56.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.71 0.47 0.32 0.245 0.20 0.215 0.16 -
P/RPS 1.28 1.24 0.94 0.81 0.82 0.90 0.62 62.20%
P/EPS 15.37 15.23 10.71 9.52 7.69 9.27 12.40 15.40%
EY 6.51 6.57 9.34 10.50 13.00 10.79 8.06 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.47 1.68 1.53 1.33 1.54 1.07 115.44%

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