[KRONO] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 80.2%
YoY- 219.69%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,281 72,018 57,834 56,556 61,354 48,330 41,700 55.72%
PBT 7,545 6,250 6,426 6,492 2,875 -2,498 -3,998 -
Tax -384 -149 -286 -996 175 1,580 -34 399.70%
NP 7,161 6,101 6,140 5,496 3,050 -918 -4,032 -
-
NP to SH 7,161 6,101 6,140 5,496 3,050 -918 -4,032 -
-
Tax Rate 5.09% 2.38% 4.45% 15.34% -6.09% - - -
Total Cost 74,120 65,917 51,694 51,060 58,304 49,249 45,732 37.77%
-
Net Worth 45,537 37,935 35,423 33,165 35,465 30,886 26,089 44.72%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,537 37,935 35,423 33,165 35,465 30,886 26,089 44.72%
NOSH 248,116 237,098 236,153 236,896 236,434 237,586 237,176 3.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.81% 8.47% 10.62% 9.72% 4.97% -1.90% -9.67% -
ROE 15.73% 16.08% 17.33% 16.57% 8.60% -2.97% -15.45% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.91 30.38 24.49 23.87 25.95 20.34 17.58 54.64%
EPS 2.99 2.57 2.60 2.32 1.29 -0.39 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.16 0.15 0.14 0.15 0.13 0.11 43.72%
Adjusted Per Share Value based on latest NOSH - 236,896
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.13 8.09 6.50 6.35 6.89 5.43 4.68 55.81%
EPS 0.80 0.69 0.69 0.62 0.34 -0.10 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0426 0.0398 0.0372 0.0398 0.0347 0.0293 44.64%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.31 0.27 0.19 0.225 0.205 0.155 0.22 -
P/RPS 0.91 0.89 0.78 0.94 0.79 0.76 1.25 -18.99%
P/EPS 10.38 10.49 7.31 9.70 15.89 -40.09 -12.94 -
EY 9.64 9.53 13.68 10.31 6.29 -2.49 -7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.69 1.27 1.61 1.37 1.19 2.00 -12.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 15/11/16 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 -
Price 0.32 0.245 0.20 0.215 0.16 0.185 0.12 -
P/RPS 0.94 0.81 0.82 0.90 0.62 0.91 0.68 23.97%
P/EPS 10.71 9.52 7.69 9.27 12.40 -47.84 -7.06 -
EY 9.34 10.50 13.00 10.79 8.06 -2.09 -14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.53 1.33 1.54 1.07 1.42 1.09 33.25%

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