[KRONO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -83.36%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 163,065 121,170 79,191 38,758 144,369 101,632 73,528 69.81%
PBT 18,663 14,866 7,937 2,888 12,979 9,401 6,553 100.53%
Tax -2,318 -3,353 -1,431 -881 -916 -773 -433 205.08%
NP 16,345 11,513 6,506 2,007 12,063 8,628 6,120 92.15%
-
NP to SH 16,345 11,513 6,506 2,007 12,063 8,628 6,120 92.15%
-
Tax Rate 12.42% 22.55% 18.03% 30.51% 7.06% 8.22% 6.61% -
Total Cost 146,720 109,657 72,685 36,751 132,306 93,004 67,408 67.71%
-
Net Worth 147,348 133,191 129,686 108,446 108,661 82,409 55,625 91.10%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 147,348 133,191 129,686 108,446 108,661 82,409 55,625 91.10%
NOSH 398,809 362,554 362,554 330,093 327,985 297,372 270,372 29.48%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.02% 9.50% 8.22% 5.18% 8.36% 8.49% 8.32% -
ROE 11.09% 8.64% 5.02% 1.85% 11.10% 10.47% 11.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.37 34.57 22.59 11.79 57.13 37.00 27.76 38.62%
EPS 4.56 3.29 1.86 0.61 4.77 3.14 2.31 57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.37 0.33 0.43 0.30 0.21 56.02%
Adjusted Per Share Value based on latest NOSH - 330,093
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.31 13.61 8.89 4.35 16.21 11.41 8.26 69.76%
EPS 1.84 1.29 0.73 0.23 1.35 0.97 0.69 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.1496 0.1456 0.1218 0.122 0.0926 0.0625 91.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.605 0.71 0.585 0.575 0.925 0.925 0.565 -
P/RPS 1.33 2.05 2.59 4.88 1.62 2.50 2.04 -24.75%
P/EPS 13.30 21.62 31.52 94.15 19.38 29.45 24.45 -33.28%
EY 7.52 4.63 3.17 1.06 5.16 3.40 4.09 49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.87 1.58 1.74 2.15 3.08 2.69 -32.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 -
Price 0.625 0.545 0.765 0.595 0.805 1.25 0.71 -
P/RPS 1.38 1.58 3.39 5.04 1.41 3.38 2.56 -33.68%
P/EPS 13.74 16.59 41.21 97.43 16.86 39.80 30.73 -41.44%
EY 7.28 6.03 2.43 1.03 5.93 2.51 3.25 70.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.43 2.07 1.80 1.87 4.17 3.38 -41.21%

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