[KRONO] QoQ Annualized Quarter Result on 31-Dec-2019

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- -10.31%
YoY- 13.59%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 223,740 207,876 0 235,501 221,644 169,142 130,000 54.28%
PBT 5,565 2,100 0 23,887 25,033 20,620 16,060 -57.10%
Tax -29,558 -47,044 0 -5,321 -4,333 -3,120 -1,300 1112.28%
NP -23,992 -44,944 0 18,566 20,700 17,500 14,760 -
-
NP to SH -23,992 -44,944 0 18,566 20,700 17,500 14,760 -
-
Tax Rate 531.14% 2,240.19% - 22.28% 17.31% 15.13% 8.09% -
Total Cost 247,732 252,820 0 216,935 200,944 151,642 115,240 84.27%
-
Net Worth 231,896 231,650 211,499 211,499 206,901 202,304 167,500 29.66%
Dividend
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 9,195 12,260 18,391 31,904 -
Div Payout % - - - 49.53% 59.23% 105.09% 216.16% -
Equity
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 231,896 231,650 211,499 211,499 206,901 202,304 167,500 29.66%
NOSH 523,375 522,375 459,782 489,277 489,277 489,277 398,809 24.24%
Ratio Analysis
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -10.72% -21.62% 0.00% 7.88% 9.34% 10.35% 11.35% -
ROE -10.35% -19.40% 0.00% 8.78% 10.00% 8.65% 8.81% -
Per Share
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.42 40.38 0.00 51.22 48.21 36.79 32.60 25.72%
EPS -4.66 -8.72 0.00 4.04 4.51 3.80 3.72 -
DPS 0.00 0.00 0.00 2.00 2.67 4.00 8.00 -
NAPS 0.45 0.45 0.46 0.46 0.45 0.44 0.42 5.66%
Adjusted Per Share Value based on latest NOSH - 489,277
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.13 23.35 0.00 26.45 24.89 19.00 14.60 54.29%
EPS -2.69 -5.05 0.00 2.09 2.32 1.97 1.66 -
DPS 0.00 0.00 0.00 1.03 1.38 2.07 3.58 -
NAPS 0.2604 0.2602 0.2375 0.2375 0.2324 0.2272 0.1881 29.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.535 0.43 0.785 0.75 0.61 0.555 0.595 -
P/RPS 1.23 1.06 0.00 1.46 1.27 1.51 1.83 -27.19%
P/EPS -11.49 -4.93 0.00 18.57 13.55 14.58 16.08 -
EY -8.70 -20.30 0.00 5.38 7.38 6.86 6.22 -
DY 0.00 0.00 0.00 2.67 4.37 7.21 13.45 -
P/NAPS 1.19 0.96 1.71 1.63 1.36 1.26 1.42 -13.16%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/08/20 15/05/20 - 25/02/20 30/10/19 19/08/19 21/05/19 -
Price 0.575 0.62 0.00 0.835 0.68 0.61 0.56 -
P/RPS 1.32 1.54 0.00 1.63 1.41 1.66 1.72 -19.05%
P/EPS -12.35 -7.10 0.00 20.68 15.10 16.03 15.13 -
EY -8.10 -14.08 0.00 4.84 6.62 6.24 6.61 -
DY 0.00 0.00 0.00 2.40 3.92 6.56 14.29 -
P/NAPS 1.28 1.38 0.00 1.82 1.51 1.39 1.33 -3.01%

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