[KRONO] QoQ Annualized Quarter Result on 31-Jul-2021 [#2]

Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -9.18%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Revenue 229,320 308,010 277,973 319,992 352,932 265,495 274,122 -12.56%
PBT 13,284 28,612 28,028 27,180 30,570 4,163 3,610 166.57%
Tax -4,432 -4,847 -5,140 -5,284 -6,462 -2,743 -2,935 36.36%
NP 8,852 23,765 22,888 21,895 24,108 1,420 675 593.71%
-
NP to SH 8,852 23,765 22,888 21,895 24,108 1,420 675 593.71%
-
Tax Rate 33.36% 16.94% 18.34% 19.44% 21.14% 65.89% 81.30% -
Total Cost 220,468 284,245 255,085 298,096 328,824 264,075 273,447 -14.96%
-
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.74%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.74%
NOSH 663,344 663,344 663,344 663,344 523,375 523,375 523,375 19.52%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
NP Margin 3.86% 7.72% 8.23% 6.84% 6.83% 0.53% 0.25% -
ROE 2.28% 7.10% 7.10% 6.80% 9.80% 0.60% 0.28% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 32.51 49.71 44.86 51.64 67.43 51.46 53.13 -30.90%
EPS 1.24 3.84 3.69 3.53 4.62 0.28 0.13 445.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.52 0.52 0.47 0.46 0.46 14.39%
Adjusted Per Share Value based on latest NOSH - 663,344
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 25.81 34.67 31.29 36.02 39.73 29.88 30.86 -12.58%
EPS 1.00 2.67 2.58 2.46 2.71 0.16 0.08 569.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.3766 0.3627 0.3627 0.2769 0.2671 0.2671 44.77%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 -
Price 0.52 0.57 0.625 0.60 0.705 0.77 0.69 -
P/RPS 1.60 1.15 1.39 1.16 1.05 1.50 1.30 16.91%
P/EPS 41.44 14.86 16.92 16.98 15.31 279.78 527.21 -85.25%
EY 2.41 6.73 5.91 5.89 6.53 0.36 0.19 576.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 1.20 1.15 1.50 1.67 1.50 -29.08%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 22/06/22 29/03/22 07/12/21 22/09/21 29/06/21 22/03/21 22/03/21 -
Price 0.455 0.565 0.59 0.66 0.63 0.71 0.71 -
P/RPS 1.40 1.14 1.32 1.28 0.93 1.38 1.34 3.35%
P/EPS 36.26 14.73 15.97 18.68 13.68 257.98 542.49 -86.94%
EY 2.76 6.79 6.26 5.35 7.31 0.39 0.18 680.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.13 1.27 1.34 1.54 1.54 -37.19%

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