[KRONO] QoQ Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.39%
YoY--%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 14,139 25,106 15,398 9,374 11,476 15,534 11,028 18.00%
PBT 1,623 4,749 125 -913 -1,086 1,818 1,465 7.05%
Tax -249 -1,010 1,202 45 -62 -635 -2 2386.02%
NP 1,374 3,739 1,327 -868 -1,148 1,183 1,463 -4.09%
-
NP to SH 1,374 3,739 1,327 -868 -1,148 1,183 1,663 -11.93%
-
Tax Rate 15.34% 21.27% -961.60% - - 34.93% 0.14% -
Total Cost 12,765 21,367 14,071 10,242 12,624 14,351 9,565 21.19%
-
Net Worth 33,165 35,496 30,805 25,805 28,699 11,004 1,778 602.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 33,165 35,496 30,805 25,805 28,699 11,004 1,778 602.08%
NOSH 236,896 236,645 236,964 234,594 239,166 91,705 29,643 299.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.72% 14.89% 8.62% -9.26% -10.00% 7.62% 13.27% -
ROE 4.14% 10.53% 4.31% -3.36% -4.00% 10.75% 93.50% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.97 10.61 6.50 4.00 4.80 16.94 37.20 -70.43%
EPS 0.58 1.58 0.56 -0.37 -0.48 1.29 5.61 -77.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.13 0.11 0.12 0.12 0.06 75.83%
Adjusted Per Share Value based on latest NOSH - 234,594
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.59 2.83 1.73 1.06 1.29 1.75 1.24 18.00%
EPS 0.15 0.42 0.15 -0.10 -0.13 0.13 0.19 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.04 0.0347 0.029 0.0323 0.0124 0.002 602.01%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 0.225 0.205 0.155 0.22 0.305 0.235 0.00 -
P/RPS 3.77 1.93 2.39 5.51 6.36 1.39 0.00 -
P/EPS 38.79 12.97 27.68 -59.46 -63.54 18.22 0.00 -
EY 2.58 7.71 3.61 -1.68 -1.57 5.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.19 2.00 2.54 1.96 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 26/02/15 10/12/14 -
Price 0.215 0.16 0.185 0.12 0.31 0.325 0.00 -
P/RPS 3.60 1.51 2.85 3.00 6.46 1.92 0.00 -
P/EPS 37.07 10.13 33.04 -32.43 -64.58 25.19 0.00 -
EY 2.70 9.88 3.03 -3.08 -1.55 3.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.07 1.42 1.09 2.58 2.71 0.00 -

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