[KRONO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.59%
YoY- -66.23%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 69,421 64,017 61,354 51,782 47,412 38,038 26,562 89.84%
PBT 8,087 5,584 2,875 -56 1,284 2,197 3,283 82.49%
Tax 49 -12 175 550 -654 -699 -637 -
NP 8,136 5,572 3,050 494 630 1,498 2,646 111.59%
-
NP to SH 8,136 5,572 3,050 494 630 1,498 2,646 111.59%
-
Tax Rate -0.61% 0.21% -6.09% - 50.93% 31.82% 19.40% -
Total Cost 61,285 58,445 58,304 51,288 46,782 36,540 23,916 87.36%
-
Net Worth 35,333 33,165 35,496 30,805 25,805 28,699 11,004 117.80%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 35,333 33,165 35,496 30,805 25,805 28,699 11,004 117.80%
NOSH 235,555 236,896 236,645 236,964 234,594 239,166 91,705 87.66%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.72% 8.70% 4.97% 0.95% 1.33% 3.94% 9.96% -
ROE 23.03% 16.80% 8.59% 1.60% 2.44% 5.22% 24.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.47 27.02 25.93 21.85 20.21 15.90 28.96 1.17%
EPS 3.45 2.35 1.29 0.21 0.27 0.63 2.89 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.15 0.13 0.11 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 236,964
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.80 7.19 6.89 5.82 5.32 4.27 2.98 90.03%
EPS 0.91 0.63 0.34 0.06 0.07 0.17 0.30 109.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0372 0.0399 0.0346 0.029 0.0322 0.0124 117.38%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.19 0.225 0.205 0.155 0.22 0.305 0.235 -
P/RPS 0.64 0.83 0.79 0.71 1.09 1.92 0.81 -14.54%
P/EPS 5.50 9.57 15.91 74.35 81.92 48.70 8.14 -23.01%
EY 18.18 10.45 6.29 1.34 1.22 2.05 12.28 29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.61 1.37 1.19 2.00 2.54 1.96 -25.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 - - -
Price 0.20 0.215 0.16 0.185 0.12 0.00 0.00 -
P/RPS 0.68 0.80 0.62 0.85 0.59 0.00 0.00 -
P/EPS 5.79 9.14 12.41 88.74 44.68 0.00 0.00 -
EY 17.27 10.94 8.06 1.13 2.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.54 1.07 1.42 1.09 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