[KRONO] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.37%
YoY- 134.79%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 135,509 147,056 100,740 81,281 72,018 57,834 56,556 78.96%
PBT 12,534 13,106 6,540 7,545 6,250 6,426 6,492 54.98%
Tax -1,030 -866 1,636 -384 -149 -286 -996 2.26%
NP 11,504 12,240 8,176 7,161 6,101 6,140 5,496 63.55%
-
NP to SH 11,504 12,240 8,176 7,161 6,101 6,140 5,496 63.55%
-
Tax Rate 8.22% 6.61% -25.02% 5.09% 2.38% 4.45% 15.34% -
Total Cost 124,005 134,816 92,564 74,120 65,917 51,694 51,060 80.58%
-
Net Worth 82,409 55,625 50,328 45,537 37,935 35,423 33,165 83.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 82,409 55,625 50,328 45,537 37,935 35,423 33,165 83.35%
NOSH 297,372 270,372 264,885 248,116 237,098 236,153 236,896 16.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.49% 8.32% 8.12% 8.81% 8.47% 10.62% 9.72% -
ROE 13.96% 22.00% 16.25% 15.73% 16.08% 17.33% 16.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.33 55.52 38.03 33.91 30.38 24.49 23.87 62.17%
EPS 4.19 4.62 3.08 2.99 2.57 2.60 2.32 48.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.21 0.19 0.19 0.16 0.15 0.14 66.13%
Adjusted Per Share Value based on latest NOSH - 248,116
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.22 16.52 11.31 9.13 8.09 6.50 6.35 79.00%
EPS 1.29 1.37 0.92 0.80 0.69 0.69 0.62 62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0625 0.0565 0.0511 0.0426 0.0398 0.0372 83.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.925 0.565 0.36 0.31 0.27 0.19 0.225 -
P/RPS 1.88 1.02 0.95 0.91 0.89 0.78 0.94 58.67%
P/EPS 22.09 12.23 11.66 10.38 10.49 7.31 9.70 73.00%
EY 4.53 8.18 8.57 9.64 9.53 13.68 10.31 -42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.69 1.89 1.63 1.69 1.27 1.61 54.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 -
Price 1.25 0.71 0.47 0.32 0.245 0.20 0.215 -
P/RPS 2.53 1.28 1.24 0.94 0.81 0.82 0.90 99.05%
P/EPS 29.85 15.37 15.23 10.71 9.52 7.69 9.27 117.90%
EY 3.35 6.51 6.57 9.34 10.50 13.00 10.79 -54.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.38 2.47 1.68 1.53 1.33 1.54 94.15%

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