[KRONO] QoQ Cumulative Quarter Result on 30-Apr-2021 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 182.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Revenue 308,010 208,480 133,330 58,822 265,495 251,279 152,468 69.20%
PBT 28,612 21,021 11,325 5,095 4,163 3,310 -4,077 -
Tax -4,847 -3,855 -2,202 -1,077 -2,743 -2,691 -1,024 219.88%
NP 23,765 17,166 9,123 4,018 1,420 619 -5,101 -
-
NP to SH 23,765 17,166 9,123 4,018 1,420 619 -5,101 -
-
Tax Rate 16.94% 18.34% 19.44% 21.14% 65.89% 81.30% - -
Total Cost 284,245 191,314 124,207 54,804 264,075 250,660 157,569 55.46%
-
Net Worth 334,613 322,220 322,220 245,986 237,338 237,338 237,049 29.41%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Net Worth 334,613 322,220 322,220 245,986 237,338 237,338 237,049 29.41%
NOSH 663,344 663,344 663,344 523,375 523,375 523,375 523,375 19.39%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
NP Margin 7.72% 8.23% 6.84% 6.83% 0.53% 0.25% -3.35% -
ROE 7.10% 5.33% 2.83% 1.63% 0.60% 0.26% -2.15% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
RPS 49.71 33.64 21.52 11.24 51.46 48.70 29.59 47.40%
EPS 3.84 2.77 1.47 0.77 0.28 0.12 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.52 0.52 0.47 0.46 0.46 0.46 12.74%
Adjusted Per Share Value based on latest NOSH - 523,375
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
RPS 34.59 23.41 14.97 6.61 29.82 28.22 17.12 69.22%
EPS 2.67 1.93 1.02 0.45 0.16 0.07 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3758 0.3619 0.3619 0.2763 0.2665 0.2665 0.2662 29.42%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 30/09/20 -
Price 0.57 0.625 0.60 0.705 0.77 0.69 0.555 -
P/RPS 1.15 1.86 2.79 6.27 1.50 1.42 1.88 -30.76%
P/EPS 14.86 22.56 40.75 91.83 279.78 575.13 -56.07 -
EY 6.73 4.43 2.45 1.09 0.36 0.17 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.15 1.50 1.67 1.50 1.21 -9.42%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Date 29/03/22 07/12/21 22/09/21 29/06/21 22/03/21 22/03/21 09/11/20 -
Price 0.565 0.59 0.66 0.63 0.71 0.71 0.58 -
P/RPS 1.14 1.75 3.07 5.61 1.38 1.46 1.96 -33.32%
P/EPS 14.73 21.30 44.83 82.06 257.98 591.81 -58.59 -
EY 6.79 4.70 2.23 1.22 0.39 0.17 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.27 1.34 1.54 1.54 1.26 -12.74%

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