[KRONO] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -13.88%
YoY- 134.79%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 128,899 125,892 92,327 81,281 79,120 69,421 64,017 59.38%
PBT 12,526 11,153 7,557 7,545 9,437 8,087 5,584 71.27%
Tax -1,045 -674 274 -384 -1,122 49 -12 1859.34%
NP 11,481 10,479 7,831 7,161 8,315 8,136 5,572 61.85%
-
NP to SH 11,481 10,479 7,831 7,161 8,315 8,136 5,572 61.85%
-
Tax Rate 8.34% 6.04% -3.63% 5.09% 11.89% -0.61% 0.21% -
Total Cost 117,418 115,413 84,496 74,120 70,805 61,285 58,445 59.15%
-
Net Worth 82,409 55,625 50,328 45,537 37,649 35,333 33,165 83.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 82,409 55,625 50,328 45,537 37,649 35,333 33,165 83.35%
NOSH 297,372 270,372 264,885 239,671 235,312 235,555 236,896 16.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.91% 8.32% 8.48% 8.81% 10.51% 11.72% 8.70% -
ROE 13.93% 18.84% 15.56% 15.73% 22.08% 23.03% 16.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.92 47.53 34.86 33.91 33.62 29.47 27.02 44.42%
EPS 4.18 3.96 2.96 2.99 3.53 3.45 2.35 46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.21 0.19 0.19 0.16 0.15 0.14 66.13%
Adjusted Per Share Value based on latest NOSH - 248,116
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.48 14.14 10.37 9.13 8.89 7.80 7.19 59.40%
EPS 1.29 1.18 0.88 0.80 0.93 0.91 0.63 61.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0625 0.0565 0.0511 0.0423 0.0397 0.0372 83.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.925 0.565 0.36 0.31 0.27 0.19 0.225 -
P/RPS 1.97 1.19 1.03 0.91 0.80 0.64 0.83 77.84%
P/EPS 22.13 14.28 12.18 10.38 7.64 5.50 9.57 74.77%
EY 4.52 7.00 8.21 9.64 13.09 18.18 10.45 -42.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.69 1.89 1.63 1.69 1.27 1.61 54.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 -
Price 1.25 0.71 0.47 0.32 0.245 0.20 0.215 -
P/RPS 2.66 1.49 1.35 0.94 0.73 0.68 0.80 122.60%
P/EPS 29.91 17.95 15.90 10.71 6.93 5.79 9.14 120.25%
EY 3.34 5.57 6.29 9.34 14.42 17.27 10.94 -54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.38 2.47 1.68 1.53 1.33 1.54 94.15%

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