[KRONO] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.01%
YoY- 88.55%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 158,382 155,032 144,369 135,509 147,056 100,740 81,281 56.19%
PBT 15,874 11,552 12,979 12,534 13,106 6,540 7,545 64.41%
Tax -2,862 -3,524 -916 -1,030 -866 1,636 -384 282.96%
NP 13,012 8,028 12,063 11,504 12,240 8,176 7,161 49.06%
-
NP to SH 13,012 8,028 12,063 11,504 12,240 8,176 7,161 49.06%
-
Tax Rate 18.03% 30.51% 7.06% 8.22% 6.61% -25.02% 5.09% -
Total Cost 145,370 147,004 132,306 124,005 134,816 92,564 74,120 56.87%
-
Net Worth 129,686 108,446 108,661 82,409 55,625 50,328 45,537 101.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 129,686 108,446 108,661 82,409 55,625 50,328 45,537 101.30%
NOSH 362,554 330,093 327,985 297,372 270,372 264,885 248,116 28.85%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.22% 5.18% 8.36% 8.49% 8.32% 8.12% 8.81% -
ROE 10.03% 7.40% 11.10% 13.96% 22.00% 16.25% 15.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.19 47.18 57.13 49.33 55.52 38.03 33.91 21.16%
EPS 3.72 2.44 4.77 4.19 4.62 3.08 2.99 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.33 0.43 0.30 0.21 0.19 0.19 56.13%
Adjusted Per Share Value based on latest NOSH - 297,372
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.79 17.41 16.21 15.22 16.52 11.31 9.13 56.19%
EPS 1.46 0.90 1.35 1.29 1.37 0.92 0.80 49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1218 0.122 0.0926 0.0625 0.0565 0.0511 101.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.585 0.575 0.925 0.925 0.565 0.36 0.31 -
P/RPS 1.29 1.22 1.62 1.88 1.02 0.95 0.91 26.27%
P/EPS 15.76 23.54 19.38 22.09 12.23 11.66 10.38 32.20%
EY 6.35 4.25 5.16 4.53 8.18 8.57 9.64 -24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 2.15 3.08 2.69 1.89 1.63 -2.06%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 -
Price 0.765 0.595 0.805 1.25 0.71 0.47 0.32 -
P/RPS 1.69 1.26 1.41 2.53 1.28 1.24 0.94 48.01%
P/EPS 20.61 24.36 16.86 29.85 15.37 15.23 10.71 54.89%
EY 4.85 4.11 5.93 3.35 6.51 6.57 9.34 -35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.80 1.87 4.17 3.38 2.47 1.68 14.97%

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