[KRONO] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 108.83%
YoY- -96.36%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 319,992 352,932 265,495 274,122 228,702 223,740 207,876 38.16%
PBT 27,180 30,570 4,163 3,610 -6,115 5,565 2,100 581.47%
Tax -5,284 -6,462 -2,743 -2,935 -1,536 -29,558 -47,044 -80.57%
NP 21,895 24,108 1,420 675 -7,651 -23,992 -44,944 -
-
NP to SH 21,895 24,108 1,420 675 -7,651 -23,992 -44,944 -
-
Tax Rate 19.44% 21.14% 65.89% 81.30% - 531.14% 2,240.19% -
Total Cost 298,096 328,824 264,075 273,447 236,353 247,732 252,820 13.14%
-
Net Worth 322,220 245,986 237,338 237,338 237,049 231,896 231,650 28.06%
Dividend
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 322,220 245,986 237,338 237,338 237,049 231,896 231,650 28.06%
NOSH 663,344 523,375 523,375 523,375 523,375 523,375 522,375 19.60%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.84% 6.83% 0.53% 0.25% -3.35% -10.72% -21.62% -
ROE 6.80% 9.80% 0.60% 0.28% -3.23% -10.35% -19.40% -
Per Share
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.64 67.43 51.46 53.13 44.38 43.42 40.38 20.24%
EPS 3.53 4.62 0.28 0.13 -1.49 -4.66 -8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.46 0.46 0.46 0.45 0.45 11.44%
Adjusted Per Share Value based on latest NOSH - 523,375
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.94 39.64 29.82 30.79 25.68 25.13 23.35 38.15%
EPS 2.46 2.71 0.16 0.08 -0.86 -2.69 -5.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3619 0.2763 0.2665 0.2665 0.2662 0.2604 0.2602 28.05%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/07/21 30/04/21 29/01/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.60 0.705 0.77 0.69 0.555 0.535 0.43 -
P/RPS 1.16 1.05 1.50 1.30 1.25 1.23 1.06 6.99%
P/EPS 16.98 15.31 279.78 527.21 -37.38 -11.49 -4.93 -
EY 5.89 6.53 0.36 0.19 -2.68 -8.70 -20.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.50 1.67 1.50 1.21 1.19 0.96 14.49%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/09/21 29/06/21 22/03/21 22/03/21 09/11/20 17/08/20 15/05/20 -
Price 0.66 0.63 0.71 0.71 0.58 0.575 0.62 -
P/RPS 1.28 0.93 1.38 1.34 1.31 1.32 1.54 -12.94%
P/EPS 18.68 13.68 257.98 542.49 -39.06 -12.35 -7.10 -
EY 5.35 7.31 0.39 0.18 -2.56 -8.10 -14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.34 1.54 1.54 1.26 1.28 1.38 -6.03%

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