[KRONO] QoQ TTM 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- -57.94%
YoY--%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 64,017 61,354 51,782 47,412 38,038 26,562 11,028 222.65%
PBT 5,584 2,875 -56 1,284 2,197 3,283 1,465 143.81%
Tax -12 175 550 -654 -699 -637 -2 229.83%
NP 5,572 3,050 494 630 1,498 2,646 1,463 143.68%
-
NP to SH 5,572 3,050 494 630 1,498 2,646 1,463 143.68%
-
Tax Rate 0.21% -6.09% - 50.93% 31.82% 19.40% 0.14% -
Total Cost 58,445 58,304 51,288 46,782 36,540 23,916 9,565 233.85%
-
Net Worth 33,165 35,496 30,805 25,805 28,699 11,004 0 -
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 0 -
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 8.70% 4.97% 0.95% 1.33% 3.94% 9.96% 13.27% -
ROE 16.80% 8.59% 1.60% 2.44% 5.22% 24.04% 0.00% -
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 27.02 25.93 21.85 20.21 15.90 28.96 37.20 -19.18%
EPS 2.35 1.29 0.21 0.27 0.63 2.89 4.94 -39.03%
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 0.00 -
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 8.91 8.54 7.21 6.60 5.30 3.70 1.54 221.93%
EPS 0.78 0.42 0.07 0.09 0.21 0.37 0.20 147.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0494 0.0429 0.0359 0.04 0.0153 0.00 -
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 0.83 0.79 0.71 1.09 1.92 0.81 0.00 -
P/EPS 9.57 15.91 74.35 81.92 48.70 8.14 0.00 -
EY 10.45 6.29 1.34 1.22 2.05 12.28 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 - - - -
Price 0.215 0.16 0.185 0.12 0.00 0.00 0.00 -
P/RPS 0.80 0.62 0.85 0.59 0.00 0.00 0.00 -
P/EPS 9.14 12.41 88.74 44.68 0.00 0.00 0.00 -
EY 10.94 8.06 1.13 2.24 0.00 0.00 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 0.00 0.00 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