[KRONO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 41.97%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 166,233 84,571 32,500 163,065 121,170 79,191 38,758 163.74%
PBT 18,775 10,310 4,015 18,663 14,866 7,937 2,888 247.93%
Tax -3,250 -1,560 -325 -2,318 -3,353 -1,431 -881 138.55%
NP 15,525 8,750 3,690 16,345 11,513 6,506 2,007 290.64%
-
NP to SH 15,525 8,750 3,690 16,345 11,513 6,506 2,007 290.64%
-
Tax Rate 17.31% 15.13% 8.09% 12.42% 22.55% 18.03% 30.51% -
Total Cost 150,708 75,821 28,810 146,720 109,657 72,685 36,751 155.97%
-
Net Worth 206,901 202,304 167,500 147,348 133,191 129,686 108,446 53.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,195 9,195 7,976 - - - - -
Div Payout % 59.23% 105.09% 216.16% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 206,901 202,304 167,500 147,348 133,191 129,686 108,446 53.76%
NOSH 489,277 489,277 398,809 398,809 362,554 362,554 330,093 29.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.34% 10.35% 11.35% 10.02% 9.50% 8.22% 5.18% -
ROE 7.50% 4.33% 2.20% 11.09% 8.64% 5.02% 1.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.15 18.39 8.15 45.37 34.57 22.59 11.79 110.91%
EPS 3.38 1.90 0.93 4.56 3.29 1.86 0.61 212.80%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.41 0.38 0.37 0.33 22.94%
Adjusted Per Share Value based on latest NOSH - 398,809
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.67 9.50 3.65 18.31 13.61 8.89 4.35 163.86%
EPS 1.74 0.98 0.41 1.84 1.29 0.73 0.23 284.89%
DPS 1.03 1.03 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2272 0.1881 0.1655 0.1496 0.1456 0.1218 53.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.61 0.555 0.595 0.605 0.71 0.585 0.575 -
P/RPS 1.69 3.02 7.30 1.33 2.05 2.59 4.88 -50.65%
P/EPS 18.07 29.16 64.31 13.30 21.62 31.52 94.15 -66.69%
EY 5.54 3.43 1.56 7.52 4.63 3.17 1.06 200.86%
DY 3.28 3.60 3.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.42 1.48 1.87 1.58 1.74 -15.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/10/19 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 -
Price 0.68 0.61 0.56 0.625 0.545 0.765 0.595 -
P/RPS 1.88 3.32 6.87 1.38 1.58 3.39 5.04 -48.15%
P/EPS 20.14 32.05 60.52 13.74 16.59 41.21 97.43 -65.00%
EY 4.97 3.12 1.65 7.28 6.03 2.43 1.03 185.27%
DY 2.94 3.28 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.33 1.52 1.43 2.07 1.80 -11.04%

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