[KRONO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.17%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 144,369 135,509 147,056 100,740 81,281 72,018 57,834 83.71%
PBT 12,979 12,534 13,106 6,540 7,545 6,250 6,426 59.57%
Tax -916 -1,030 -866 1,636 -384 -149 -286 116.81%
NP 12,063 11,504 12,240 8,176 7,161 6,101 6,140 56.67%
-
NP to SH 12,063 11,504 12,240 8,176 7,161 6,101 6,140 56.67%
-
Tax Rate 7.06% 8.22% 6.61% -25.02% 5.09% 2.38% 4.45% -
Total Cost 132,306 124,005 134,816 92,564 74,120 65,917 51,694 86.78%
-
Net Worth 108,661 82,409 55,625 50,328 45,537 37,935 35,423 110.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 108,661 82,409 55,625 50,328 45,537 37,935 35,423 110.68%
NOSH 327,985 297,372 270,372 264,885 248,116 237,098 236,153 24.40%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.36% 8.49% 8.32% 8.12% 8.81% 8.47% 10.62% -
ROE 11.10% 13.96% 22.00% 16.25% 15.73% 16.08% 17.33% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 57.13 49.33 55.52 38.03 33.91 30.38 24.49 75.62%
EPS 4.77 4.19 4.62 3.08 2.99 2.57 2.60 49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.30 0.21 0.19 0.19 0.16 0.15 101.41%
Adjusted Per Share Value based on latest NOSH - 264,885
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.21 15.22 16.52 11.31 9.13 8.09 6.50 83.59%
EPS 1.35 1.29 1.37 0.92 0.80 0.69 0.69 56.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.0926 0.0625 0.0565 0.0511 0.0426 0.0398 110.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.925 0.925 0.565 0.36 0.31 0.27 0.19 -
P/RPS 1.62 1.88 1.02 0.95 0.91 0.89 0.78 62.56%
P/EPS 19.38 22.09 12.23 11.66 10.38 10.49 7.31 91.21%
EY 5.16 4.53 8.18 8.57 9.64 9.53 13.68 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.08 2.69 1.89 1.63 1.69 1.27 41.90%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 -
Price 0.805 1.25 0.71 0.47 0.32 0.245 0.20 -
P/RPS 1.41 2.53 1.28 1.24 0.94 0.81 0.82 43.38%
P/EPS 16.86 29.85 15.37 15.23 10.71 9.52 7.69 68.52%
EY 5.93 3.35 6.51 6.57 9.34 10.50 13.00 -40.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 4.17 3.38 2.47 1.68 1.53 1.33 25.42%

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