[KRONO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 39.81%
YoY- 68.45%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 121,170 79,191 38,758 144,369 101,632 73,528 25,185 184.72%
PBT 14,866 7,937 2,888 12,979 9,401 6,553 1,635 335.04%
Tax -3,353 -1,431 -881 -916 -773 -433 409 -
NP 11,513 6,506 2,007 12,063 8,628 6,120 2,044 216.23%
-
NP to SH 11,513 6,506 2,007 12,063 8,628 6,120 2,044 216.23%
-
Tax Rate 22.55% 18.03% 30.51% 7.06% 8.22% 6.61% -25.02% -
Total Cost 109,657 72,685 36,751 132,306 93,004 67,408 23,141 181.85%
-
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21%
NOSH 362,554 362,554 330,093 327,985 297,372 270,372 264,885 23.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.50% 8.22% 5.18% 8.36% 8.49% 8.32% 8.12% -
ROE 8.64% 5.02% 1.85% 11.10% 10.47% 11.00% 4.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.57 22.59 11.79 57.13 37.00 27.76 9.51 136.23%
EPS 3.29 1.86 0.61 4.77 3.14 2.31 0.77 163.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.33 0.43 0.30 0.21 0.19 58.67%
Adjusted Per Share Value based on latest NOSH - 327,985
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.61 8.89 4.35 16.21 11.41 8.26 2.83 184.64%
EPS 1.29 0.73 0.23 1.35 0.97 0.69 0.23 215.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1456 0.1218 0.122 0.0926 0.0625 0.0565 91.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.71 0.585 0.575 0.925 0.925 0.565 0.36 -
P/RPS 2.05 2.59 4.88 1.62 2.50 2.04 3.79 -33.58%
P/EPS 21.62 31.52 94.15 19.38 29.45 24.45 46.65 -40.08%
EY 4.63 3.17 1.06 5.16 3.40 4.09 2.14 67.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.58 1.74 2.15 3.08 2.69 1.89 -0.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 -
Price 0.545 0.765 0.595 0.805 1.25 0.71 0.47 -
P/RPS 1.58 3.39 5.04 1.41 3.38 2.56 4.94 -53.19%
P/EPS 16.59 41.21 97.43 16.86 39.80 30.73 60.91 -57.94%
EY 6.03 2.43 1.03 5.93 2.51 3.25 1.64 138.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.07 1.80 1.87 4.17 3.38 2.47 -30.51%

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