[KRONO] QoQ Cumulative Quarter Result on 31-Jul-2021 [#2]

Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 127.05%
YoY--%
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Revenue 57,330 308,010 208,480 133,330 58,822 265,495 251,279 -67.11%
PBT 3,321 28,612 21,021 11,325 5,095 4,163 3,310 0.24%
Tax -1,108 -4,847 -3,855 -2,202 -1,077 -2,743 -2,691 -48.71%
NP 2,213 23,765 17,166 9,123 4,018 1,420 619 160.85%
-
NP to SH 2,213 23,765 17,166 9,123 4,018 1,420 619 160.85%
-
Tax Rate 33.36% 16.94% 18.34% 19.44% 21.14% 65.89% 81.30% -
Total Cost 55,117 284,245 191,314 124,207 54,804 264,075 250,660 -68.01%
-
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.74%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.74%
NOSH 663,344 663,344 663,344 663,344 523,375 523,375 523,375 19.52%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
NP Margin 3.86% 7.72% 8.23% 6.84% 6.83% 0.53% 0.25% -
ROE 0.57% 7.10% 5.33% 2.83% 1.63% 0.60% 0.26% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 8.13 49.71 33.64 21.52 11.24 51.46 48.70 -74.00%
EPS 0.31 3.84 2.77 1.47 0.77 0.28 0.12 104.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.52 0.52 0.47 0.46 0.46 14.39%
Adjusted Per Share Value based on latest NOSH - 663,344
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 6.45 34.67 23.47 15.01 6.62 29.88 28.28 -67.12%
EPS 0.25 2.67 1.93 1.03 0.45 0.16 0.07 160.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4367 0.3766 0.3627 0.3627 0.2769 0.2671 0.2671 44.77%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 -
Price 0.52 0.57 0.625 0.60 0.705 0.77 0.69 -
P/RPS 6.40 1.15 1.86 2.79 6.27 1.50 1.42 210.53%
P/EPS 165.75 14.86 22.56 40.75 91.83 279.78 575.13 -60.79%
EY 0.60 6.73 4.43 2.45 1.09 0.36 0.17 158.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 1.20 1.15 1.50 1.67 1.50 -29.08%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 22/06/22 29/03/22 07/12/21 22/09/21 29/06/21 22/03/21 22/03/21 -
Price 0.455 0.565 0.59 0.66 0.63 0.71 0.71 -
P/RPS 5.60 1.14 1.75 3.07 5.61 1.38 1.46 175.03%
P/EPS 145.03 14.73 21.30 44.83 82.06 257.98 591.81 -65.29%
EY 0.69 6.79 4.70 2.23 1.22 0.39 0.17 186.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.13 1.27 1.34 1.54 1.54 -37.19%

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