[KRONO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -75.61%
YoY--%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 14,139 61,354 36,248 20,850 11,476 54,661 39,127 -49.23%
PBT 1,623 2,875 -1,874 -1,999 -1,086 6,512 4,694 -50.70%
Tax -249 175 1,185 -17 -62 -461 174 -
NP 1,374 3,050 -689 -2,016 -1,148 6,051 4,868 -56.93%
-
NP to SH 1,374 3,050 -689 -2,016 -1,148 6,051 4,896 -57.10%
-
Tax Rate 15.34% -6.09% - - - 7.08% -3.71% -
Total Cost 12,765 58,304 36,937 22,866 12,624 48,610 34,259 -48.18%
-
Net Worth 33,165 35,465 30,886 26,089 28,699 10,985 1,779 601.82%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 33,165 35,465 30,886 26,089 28,699 10,985 1,779 601.82%
NOSH 236,896 236,434 237,586 237,176 239,166 91,543 29,654 299.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.72% 4.97% -1.90% -9.67% -10.00% 11.07% 12.44% -
ROE 4.14% 8.60% -2.23% -7.73% -4.00% 55.08% 275.17% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.97 25.95 15.26 8.79 4.80 59.71 131.94 -87.27%
EPS 0.58 1.29 -0.29 -0.85 -0.48 6.61 16.51 -89.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.13 0.11 0.12 0.12 0.06 75.83%
Adjusted Per Share Value based on latest NOSH - 234,594
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.97 8.54 5.05 2.90 1.60 7.61 5.45 -49.22%
EPS 0.19 0.42 -0.10 -0.28 -0.16 0.84 0.68 -57.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0494 0.043 0.0363 0.04 0.0153 0.0025 597.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 0.225 0.205 0.155 0.22 0.305 0.235 0.00 -
P/RPS 3.77 0.79 1.02 2.50 6.36 0.39 0.00 -
P/EPS 38.79 15.89 -53.45 -25.88 -63.54 3.56 0.00 -
EY 2.58 6.29 -1.87 -3.86 -1.57 28.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.19 2.00 2.54 1.96 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 26/02/15 10/12/14 -
Price 0.215 0.16 0.185 0.12 0.31 0.325 0.00 -
P/RPS 3.60 0.62 1.21 1.37 6.46 0.54 0.00 -
P/EPS 37.07 12.40 -63.79 -14.12 -64.58 4.92 0.00 -
EY 2.70 8.06 -1.57 -7.08 -1.55 20.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.07 1.42 1.09 2.58 2.71 0.00 -

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