[KRONO] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 517.41%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,120 69,421 64,017 61,354 51,782 47,412 38,038 62.72%
PBT 9,437 8,087 5,584 2,875 -56 1,284 2,197 163.54%
Tax -1,122 49 -12 175 550 -654 -699 36.97%
NP 8,315 8,136 5,572 3,050 494 630 1,498 212.51%
-
NP to SH 8,315 8,136 5,572 3,050 494 630 1,498 212.51%
-
Tax Rate 11.89% -0.61% 0.21% -6.09% - 50.93% 31.82% -
Total Cost 70,805 61,285 58,445 58,304 51,288 46,782 36,540 55.24%
-
Net Worth 37,649 35,333 33,165 35,496 30,805 25,805 28,699 19.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 37,649 35,333 33,165 35,496 30,805 25,805 28,699 19.77%
NOSH 235,312 235,555 236,896 236,645 236,964 234,594 239,166 -1.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.51% 11.72% 8.70% 4.97% 0.95% 1.33% 3.94% -
ROE 22.08% 23.03% 16.80% 8.59% 1.60% 2.44% 5.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.62 29.47 27.02 25.93 21.85 20.21 15.90 64.51%
EPS 3.53 3.45 2.35 1.29 0.21 0.27 0.63 214.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.15 0.13 0.11 0.12 21.07%
Adjusted Per Share Value based on latest NOSH - 236,645
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.89 7.80 7.19 6.89 5.82 5.32 4.27 62.83%
EPS 0.93 0.91 0.63 0.34 0.06 0.07 0.17 209.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0397 0.0372 0.0399 0.0346 0.029 0.0322 19.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.27 0.19 0.225 0.205 0.155 0.22 0.305 -
P/RPS 0.80 0.64 0.83 0.79 0.71 1.09 1.92 -44.12%
P/EPS 7.64 5.50 9.57 15.91 74.35 81.92 48.70 -70.81%
EY 13.09 18.18 10.45 6.29 1.34 1.22 2.05 243.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.27 1.61 1.37 1.19 2.00 2.54 -23.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 - -
Price 0.245 0.20 0.215 0.16 0.185 0.12 0.00 -
P/RPS 0.73 0.68 0.80 0.62 0.85 0.59 0.00 -
P/EPS 6.93 5.79 9.14 12.41 88.74 44.68 0.00 -
EY 14.42 17.27 10.94 8.06 1.13 2.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.33 1.54 1.07 1.42 1.09 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