[KRONO] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -33.45%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 163,065 161,560 158,382 155,032 144,369 135,509 147,056 7.11%
PBT 18,663 19,821 15,874 11,552 12,979 12,534 13,106 26.49%
Tax -2,318 -4,470 -2,862 -3,524 -916 -1,030 -866 92.43%
NP 16,345 15,350 13,012 8,028 12,063 11,504 12,240 21.20%
-
NP to SH 16,345 15,350 13,012 8,028 12,063 11,504 12,240 21.20%
-
Tax Rate 12.42% 22.55% 18.03% 30.51% 7.06% 8.22% 6.61% -
Total Cost 146,720 146,209 145,370 147,004 132,306 124,005 134,816 5.78%
-
Net Worth 147,348 133,191 129,686 108,446 108,661 82,409 55,625 91.10%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 147,348 133,191 129,686 108,446 108,661 82,409 55,625 91.10%
NOSH 398,809 362,554 362,554 330,093 327,985 297,372 270,372 29.48%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.02% 9.50% 8.22% 5.18% 8.36% 8.49% 8.32% -
ROE 11.09% 11.53% 10.03% 7.40% 11.10% 13.96% 22.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.37 46.09 45.19 47.18 57.13 49.33 55.52 -12.56%
EPS 4.56 4.39 3.72 2.44 4.77 4.19 4.62 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.37 0.33 0.43 0.30 0.21 56.02%
Adjusted Per Share Value based on latest NOSH - 330,093
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.31 18.14 17.79 17.41 16.21 15.22 16.52 7.07%
EPS 1.84 1.72 1.46 0.90 1.35 1.29 1.37 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.1496 0.1456 0.1218 0.122 0.0926 0.0625 91.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.605 0.71 0.585 0.575 0.925 0.925 0.565 -
P/RPS 1.33 1.54 1.29 1.22 1.62 1.88 1.02 19.29%
P/EPS 13.30 16.21 15.76 23.54 19.38 22.09 12.23 5.73%
EY 7.52 6.17 6.35 4.25 5.16 4.53 8.18 -5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.87 1.58 1.74 2.15 3.08 2.69 -32.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 -
Price 0.625 0.545 0.765 0.595 0.805 1.25 0.71 -
P/RPS 1.38 1.18 1.69 1.26 1.41 2.53 1.28 5.12%
P/EPS 13.74 12.44 20.61 24.36 16.86 29.85 15.37 -7.18%
EY 7.28 8.04 4.85 4.11 5.93 3.35 6.51 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.43 2.07 1.80 1.87 4.17 3.38 -41.21%

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