[KRONO] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 432.0%
YoY- -49.6%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 72,018 57,834 56,556 61,354 48,330 41,700 45,904 34.90%
PBT 6,250 6,426 6,492 2,875 -2,498 -3,998 -4,344 -
Tax -149 -286 -996 175 1,580 -34 -248 -28.73%
NP 6,101 6,140 5,496 3,050 -918 -4,032 -4,592 -
-
NP to SH 6,101 6,140 5,496 3,050 -918 -4,032 -4,592 -
-
Tax Rate 2.38% 4.45% 15.34% -6.09% - - - -
Total Cost 65,917 51,694 51,060 58,304 49,249 45,732 50,496 19.38%
-
Net Worth 37,935 35,423 33,165 35,465 30,886 26,089 28,699 20.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,935 35,423 33,165 35,465 30,886 26,089 28,699 20.38%
NOSH 237,098 236,153 236,896 236,434 237,586 237,176 239,166 -0.57%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.47% 10.62% 9.72% 4.97% -1.90% -9.67% -10.00% -
ROE 16.08% 17.33% 16.57% 8.60% -2.97% -15.45% -16.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.38 24.49 23.87 25.95 20.34 17.58 19.19 35.72%
EPS 2.57 2.60 2.32 1.29 -0.39 -1.70 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.15 0.13 0.11 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 236,645
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.11 6.51 6.37 6.91 5.44 4.69 5.17 34.89%
EPS 0.69 0.69 0.62 0.34 -0.10 -0.45 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0399 0.0373 0.0399 0.0348 0.0294 0.0323 20.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.27 0.19 0.225 0.205 0.155 0.22 0.305 -
P/RPS 0.89 0.78 0.94 0.79 0.76 1.25 1.59 -32.00%
P/EPS 10.49 7.31 9.70 15.89 -40.09 -12.94 -15.89 -
EY 9.53 13.68 10.31 6.29 -2.49 -7.73 -6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.27 1.61 1.37 1.19 2.00 2.54 -23.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 -
Price 0.245 0.20 0.215 0.16 0.185 0.12 0.31 -
P/RPS 0.81 0.82 0.90 0.62 0.91 0.68 1.62 -36.92%
P/EPS 9.52 7.69 9.27 12.40 -47.84 -7.06 -16.15 -
EY 10.50 13.00 10.79 8.06 -2.09 -14.17 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.33 1.54 1.07 1.42 1.09 2.58 -29.34%

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