[KRONO] QoQ Annualized Quarter Result on 31-Jul-2022 [#2]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 20.13%
YoY- -51.43%
View:
Show?
Annualized Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 277,478 240,912 229,320 308,010 277,973 319,992 352,932 -14.77%
PBT 20,576 15,600 13,284 28,612 28,028 27,180 30,570 -23.14%
Tax -3,814 -4,966 -4,432 -4,847 -5,140 -5,284 -6,462 -29.56%
NP 16,761 10,634 8,852 23,765 22,888 21,895 24,108 -21.46%
-
NP to SH 16,761 10,634 8,852 23,765 22,888 21,895 24,108 -21.46%
-
Tax Rate 18.54% 31.83% 33.36% 16.94% 18.34% 19.44% 21.14% -
Total Cost 260,717 230,278 220,468 284,245 255,085 298,096 328,824 -14.29%
-
Net Worth 409,123 395,016 387,961 334,613 322,220 322,220 245,986 40.24%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 409,123 395,016 387,961 334,613 322,220 322,220 245,986 40.24%
NOSH 718,344 718,344 663,344 663,344 663,344 663,344 523,375 23.43%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 6.04% 4.41% 3.86% 7.72% 8.23% 6.84% 6.83% -
ROE 4.10% 2.69% 2.28% 7.10% 7.10% 6.80% 9.80% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 39.34 34.15 32.51 49.71 44.86 51.64 67.43 -30.11%
EPS 2.37 1.50 1.24 3.84 3.69 3.53 4.62 -35.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.55 0.54 0.52 0.52 0.47 15.00%
Adjusted Per Share Value based on latest NOSH - 718,344
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 38.63 33.54 31.92 42.88 38.70 44.55 49.13 -14.77%
EPS 2.33 1.48 1.23 3.31 3.19 3.05 3.36 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.5499 0.5401 0.4658 0.4486 0.4486 0.3424 40.25%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.40 0.505 0.52 0.57 0.625 0.60 0.705 -
P/RPS 1.02 1.48 1.60 1.15 1.39 1.16 1.05 -1.90%
P/EPS 16.83 33.50 41.44 14.86 16.92 16.98 15.31 6.49%
EY 5.94 2.99 2.41 6.73 5.91 5.89 6.53 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.95 1.06 1.20 1.15 1.50 -40.32%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 09/12/22 21/09/22 22/06/22 29/03/22 07/12/21 22/09/21 29/06/21 -
Price 0.48 0.49 0.455 0.565 0.59 0.66 0.63 -
P/RPS 1.22 1.43 1.40 1.14 1.32 1.28 0.93 19.77%
P/EPS 20.20 32.50 36.26 14.73 15.97 18.68 13.68 29.57%
EY 4.95 3.08 2.76 6.79 6.26 5.35 7.31 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.83 1.05 1.13 1.27 1.34 -27.27%

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