[KRONO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.42%
YoY- 83.86%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 235,501 166,233 84,571 32,500 163,065 121,170 79,191 106.38%
PBT 23,887 18,775 10,310 4,015 18,663 14,866 7,937 108.03%
Tax -5,321 -3,250 -1,560 -325 -2,318 -3,353 -1,431 139.44%
NP 18,566 15,525 8,750 3,690 16,345 11,513 6,506 100.80%
-
NP to SH 18,566 15,525 8,750 3,690 16,345 11,513 6,506 100.80%
-
Tax Rate 22.28% 17.31% 15.13% 8.09% 12.42% 22.55% 18.03% -
Total Cost 216,935 150,708 75,821 28,810 146,720 109,657 72,685 106.88%
-
Net Worth 211,499 206,901 202,304 167,500 147,348 133,191 129,686 38.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 9,195 9,195 9,195 7,976 - - - -
Div Payout % 49.53% 59.23% 105.09% 216.16% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 211,499 206,901 202,304 167,500 147,348 133,191 129,686 38.42%
NOSH 489,277 489,277 489,277 398,809 398,809 362,554 362,554 22.05%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.88% 9.34% 10.35% 11.35% 10.02% 9.50% 8.22% -
ROE 8.78% 7.50% 4.33% 2.20% 11.09% 8.64% 5.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 51.22 36.15 18.39 8.15 45.37 34.57 22.59 72.33%
EPS 4.04 3.38 1.90 0.93 4.56 3.29 1.86 67.48%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.42 0.41 0.38 0.37 15.57%
Adjusted Per Share Value based on latest NOSH - 398,809
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.45 18.67 9.50 3.65 18.31 13.61 8.89 106.45%
EPS 2.09 1.74 0.98 0.41 1.84 1.29 0.73 101.24%
DPS 1.03 1.03 1.03 0.90 0.00 0.00 0.00 -
NAPS 0.2375 0.2324 0.2272 0.1881 0.1655 0.1496 0.1456 38.44%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.75 0.61 0.555 0.595 0.605 0.71 0.585 -
P/RPS 1.46 1.69 3.02 7.30 1.33 2.05 2.59 -31.68%
P/EPS 18.57 18.07 29.16 64.31 13.30 21.62 31.52 -29.65%
EY 5.38 5.54 3.43 1.56 7.52 4.63 3.17 42.14%
DY 2.67 3.28 3.60 3.36 0.00 0.00 0.00 -
P/NAPS 1.63 1.36 1.26 1.42 1.48 1.87 1.58 2.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 30/10/19 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 -
Price 0.835 0.68 0.61 0.56 0.625 0.545 0.765 -
P/RPS 1.63 1.88 3.32 6.87 1.38 1.58 3.39 -38.54%
P/EPS 20.68 20.14 32.05 60.52 13.74 16.59 41.21 -36.77%
EY 4.84 4.97 3.12 1.65 7.28 6.03 2.43 58.10%
DY 2.40 2.94 3.28 3.57 0.00 0.00 0.00 -
P/NAPS 1.82 1.51 1.39 1.33 1.52 1.43 2.07 -8.20%

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