[KRONO] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 46.02%
YoY- 1191.43%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 92,327 81,281 79,120 69,421 64,017 61,354 51,782 46.98%
PBT 7,557 7,545 9,437 8,087 5,584 2,875 -56 -
Tax 274 -384 -1,122 49 -12 175 550 -37.13%
NP 7,831 7,161 8,315 8,136 5,572 3,050 494 529.98%
-
NP to SH 7,831 7,161 8,315 8,136 5,572 3,050 494 529.98%
-
Tax Rate -3.63% 5.09% 11.89% -0.61% 0.21% -6.09% - -
Total Cost 84,496 74,120 70,805 61,285 58,445 58,304 51,288 39.44%
-
Net Worth 50,328 45,537 37,649 35,333 33,165 35,496 30,805 38.67%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 50,328 45,537 37,649 35,333 33,165 35,496 30,805 38.67%
NOSH 264,885 239,671 235,312 235,555 236,896 236,645 236,964 7.70%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.48% 8.81% 10.51% 11.72% 8.70% 4.97% 0.95% -
ROE 15.56% 15.73% 22.08% 23.03% 16.80% 8.59% 1.60% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.86 33.91 33.62 29.47 27.02 25.93 21.85 36.49%
EPS 2.96 2.99 3.53 3.45 2.35 1.29 0.21 482.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.16 0.15 0.14 0.15 0.13 28.75%
Adjusted Per Share Value based on latest NOSH - 235,555
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.37 9.13 8.89 7.80 7.19 6.89 5.82 46.92%
EPS 0.88 0.80 0.93 0.91 0.63 0.34 0.06 498.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0511 0.0423 0.0397 0.0372 0.0399 0.0346 38.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.36 0.31 0.27 0.19 0.225 0.205 0.155 -
P/RPS 1.03 0.91 0.80 0.64 0.83 0.79 0.71 28.12%
P/EPS 12.18 10.38 7.64 5.50 9.57 15.91 74.35 -70.02%
EY 8.21 9.64 13.09 18.18 10.45 6.29 1.34 234.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.63 1.69 1.27 1.61 1.37 1.19 36.08%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 26/02/16 27/10/15 -
Price 0.47 0.32 0.245 0.20 0.215 0.16 0.185 -
P/RPS 1.35 0.94 0.73 0.68 0.80 0.62 0.85 36.08%
P/EPS 15.90 10.71 6.93 5.79 9.14 12.41 88.74 -68.18%
EY 6.29 9.34 14.42 17.27 10.94 8.06 1.13 213.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.68 1.53 1.33 1.54 1.07 1.42 44.58%

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