[KRONO] QoQ Cumulative Quarter Result on 30-Apr-2022 [#1]

Announcement Date
22-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -90.69%
YoY- -44.92%
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 314,238 208,109 120,456 57,330 308,010 208,480 133,330 76.82%
PBT 29,462 15,432 7,800 3,321 28,612 21,021 11,325 88.82%
Tax -4,457 -2,861 -2,483 -1,108 -4,847 -3,855 -2,202 59.80%
NP 25,005 12,571 5,317 2,213 23,765 17,166 9,123 95.49%
-
NP to SH 25,005 12,571 5,317 2,213 23,765 17,166 9,123 95.49%
-
Tax Rate 15.13% 18.54% 31.83% 33.36% 16.94% 18.34% 19.44% -
Total Cost 289,233 195,538 115,139 55,117 284,245 191,314 124,207 75.41%
-
Net Worth 409,123 409,123 395,016 387,961 334,613 322,220 322,220 17.20%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 409,123 409,123 395,016 387,961 334,613 322,220 322,220 17.20%
NOSH 718,344 718,344 718,344 663,344 663,344 663,344 663,344 5.43%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 7.96% 6.04% 4.41% 3.86% 7.72% 8.23% 6.84% -
ROE 6.11% 3.07% 1.35% 0.57% 7.10% 5.33% 2.83% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 44.55 29.50 17.08 8.13 49.71 33.64 21.52 62.21%
EPS 3.54 1.78 0.75 0.31 3.84 2.77 1.47 79.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.56 0.55 0.54 0.52 0.52 7.53%
Adjusted Per Share Value based on latest NOSH - 663,344
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 42.44 28.11 16.27 7.74 41.60 28.16 18.01 76.80%
EPS 3.38 1.70 0.72 0.30 3.21 2.32 1.23 95.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5526 0.5526 0.5336 0.524 0.452 0.4352 0.4352 17.20%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.515 0.40 0.505 0.52 0.57 0.625 0.60 -
P/RPS 1.16 1.36 2.96 6.40 1.15 1.86 2.79 -44.20%
P/EPS 14.53 22.44 67.00 165.75 14.86 22.56 40.75 -49.62%
EY 6.88 4.46 1.49 0.60 6.73 4.43 2.45 98.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.90 0.95 1.06 1.20 1.15 -15.66%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 09/12/22 21/09/22 22/06/22 29/03/22 07/12/21 22/09/21 -
Price 0.53 0.48 0.49 0.455 0.565 0.59 0.66 -
P/RPS 1.19 1.63 2.87 5.60 1.14 1.75 3.07 -46.74%
P/EPS 14.95 26.93 65.01 145.03 14.73 21.30 44.83 -51.81%
EY 6.69 3.71 1.54 0.69 6.79 4.70 2.23 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.88 0.83 1.05 1.13 1.27 -19.87%

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