[KRONO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,850 11,476 54,661 39,127 0 0 0 -
PBT -1,999 -1,086 6,512 4,694 0 0 0 -
Tax -17 -62 -461 174 0 0 0 -
NP -2,016 -1,148 6,051 4,868 0 0 0 -
-
NP to SH -2,016 -1,148 6,051 4,896 0 0 0 -
-
Tax Rate - - 7.08% -3.71% - - - -
Total Cost 22,866 12,624 48,610 34,259 0 0 0 -
-
Net Worth 26,089 28,699 10,985 1,779 0 0 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 26,089 28,699 10,985 1,779 0 0 0 -
NOSH 237,176 239,166 91,543 29,654 0 0 0 -
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.67% -10.00% 11.07% 12.44% 0.00% 0.00% 0.00% -
ROE -7.73% -4.00% 55.08% 275.17% 0.00% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.79 4.80 59.71 131.94 0.00 0.00 0.00 -
EPS -0.85 -0.48 6.61 16.51 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.06 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 29,643
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.34 1.29 6.14 4.39 0.00 0.00 0.00 -
EPS -0.23 -0.13 0.68 0.55 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0322 0.0123 0.002 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 - - - - -
Price 0.22 0.305 0.235 0.00 0.00 0.00 0.00 -
P/RPS 2.50 6.36 0.39 0.00 0.00 0.00 0.00 -
P/EPS -25.88 -63.54 3.56 0.00 0.00 0.00 0.00 -
EY -3.86 -1.57 28.13 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.54 1.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 26/02/15 10/12/14 - - - -
Price 0.12 0.31 0.325 0.00 0.00 0.00 0.00 -
P/RPS 1.37 6.46 0.54 0.00 0.00 0.00 0.00 -
P/EPS -14.12 -64.58 4.92 0.00 0.00 0.00 0.00 -
EY -7.08 -1.55 20.34 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.58 2.71 0.00 0.00 0.00 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