[KRONO] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 49.06%
YoY- 764.15%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 73,528 25,185 81,281 54,014 28,917 14,139 61,354 12.83%
PBT 6,553 1,635 7,545 4,688 3,213 1,623 2,875 73.28%
Tax -433 409 -384 -112 -143 -249 175 -
NP 6,120 2,044 7,161 4,576 3,070 1,374 3,050 59.15%
-
NP to SH 6,120 2,044 7,161 4,576 3,070 1,374 3,050 59.15%
-
Tax Rate 6.61% -25.02% 5.09% 2.39% 4.45% 15.34% -6.09% -
Total Cost 67,408 23,141 74,120 49,438 25,847 12,765 58,304 10.16%
-
Net Worth 55,625 50,328 45,537 37,935 35,423 33,165 35,465 35.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,625 50,328 45,537 37,935 35,423 33,165 35,465 35.03%
NOSH 270,372 264,885 248,116 237,098 236,153 236,896 236,434 9.36%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.32% 8.12% 8.81% 8.47% 10.62% 9.72% 4.97% -
ROE 11.00% 4.06% 15.73% 12.06% 8.67% 4.14% 8.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.76 9.51 33.91 22.78 12.24 5.97 25.95 4.60%
EPS 2.31 0.77 2.99 1.93 1.30 0.58 1.29 47.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.16 0.15 0.14 0.15 25.17%
Adjusted Per Share Value based on latest NOSH - 235,312
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.26 2.83 9.13 6.07 3.25 1.59 6.89 12.86%
EPS 0.69 0.23 0.80 0.51 0.34 0.15 0.34 60.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0565 0.0511 0.0426 0.0398 0.0372 0.0398 35.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.565 0.36 0.31 0.27 0.19 0.225 0.205 -
P/RPS 2.04 3.79 0.91 1.19 1.55 3.77 0.79 88.33%
P/EPS 24.45 46.65 10.38 13.99 14.62 38.79 15.89 33.31%
EY 4.09 2.14 9.64 7.15 6.84 2.58 6.29 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.89 1.63 1.69 1.27 1.61 1.37 56.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.71 0.47 0.32 0.245 0.20 0.215 0.16 -
P/RPS 2.56 4.94 0.94 1.08 1.63 3.60 0.62 157.59%
P/EPS 30.73 60.91 10.71 12.69 15.38 37.07 12.40 83.23%
EY 3.25 1.64 9.34 7.88 6.50 2.70 8.06 -45.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.47 1.68 1.53 1.33 1.54 1.07 115.44%

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