[KRONO] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 130.05%
YoY- -96.67%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 246,357 231,092 213,526 251,279 221,736 244,155 254,970 -2.54%
PBT 19,565 18,575 15,274 14,946 12,671 15,896 20,397 -3.07%
Tax -3,921 -3,140 -2,618 -14,327 -14,731 -16,077 -16,757 -66.33%
NP 15,644 15,435 12,656 619 -2,060 -181 3,640 198.27%
-
NP to SH 15,644 15,435 12,656 619 -2,060 -181 3,640 198.27%
-
Tax Rate 20.04% 16.90% 17.14% 95.86% 116.26% 101.14% 82.15% -
Total Cost 230,713 215,657 200,870 250,660 223,796 244,336 251,330 -6.21%
-
Net Worth 322,220 245,986 237,338 237,338 237,049 231,896 231,650 28.06%
Dividend
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 322,220 245,986 237,338 237,338 237,049 231,896 231,650 28.06%
NOSH 663,344 523,375 523,375 523,375 523,375 523,375 522,375 19.60%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.35% 6.68% 5.93% 0.25% -0.93% -0.07% 1.43% -
ROE 4.86% 6.27% 5.33% 0.26% -0.87% -0.08% 1.57% -
Per Share
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 39.76 44.15 41.38 48.70 43.03 47.38 49.53 -15.18%
EPS 2.52 2.95 2.45 0.12 -0.40 -0.04 0.71 158.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.46 0.46 0.46 0.45 0.45 11.44%
Adjusted Per Share Value based on latest NOSH - 523,375
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.67 25.95 23.98 28.22 24.90 27.42 28.64 -2.54%
EPS 1.76 1.73 1.42 0.07 -0.23 -0.02 0.41 198.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3619 0.2763 0.2665 0.2665 0.2662 0.2604 0.2602 28.05%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/07/21 30/04/21 29/01/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.60 0.705 0.77 0.69 0.555 0.535 0.43 -
P/RPS 1.51 1.60 1.86 1.42 1.29 1.13 0.87 51.17%
P/EPS 23.77 23.91 31.39 575.13 -138.84 -1,523.20 60.81 -50.54%
EY 4.21 4.18 3.19 0.17 -0.72 -0.07 1.64 102.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.50 1.67 1.50 1.21 1.19 0.96 14.49%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/09/21 29/06/21 22/03/21 22/03/21 09/11/20 17/08/20 15/05/20 -
Price 0.66 0.63 0.71 0.71 0.59 0.575 0.62 -
P/RPS 1.66 1.43 1.72 1.46 1.37 1.21 1.25 23.69%
P/EPS 26.14 21.36 28.94 591.81 -147.59 -1,637.08 87.68 -59.62%
EY 3.83 4.68 3.45 0.17 -0.68 -0.06 1.14 147.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.34 1.54 1.54 1.28 1.28 1.38 -6.03%

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