[KRONO] QoQ TTM Result on 31-Jul-2022 [#2]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- -9.11%
YoY- 27.58%
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 307,639 295,136 306,518 308,010 222,696 246,357 231,092 20.95%
PBT 23,023 25,087 26,838 28,612 21,874 19,565 18,575 15.34%
Tax -3,853 -5,128 -4,878 -4,847 -3,907 -3,921 -3,140 14.57%
NP 19,170 19,959 21,960 23,765 17,967 15,644 15,435 15.49%
-
NP to SH 19,170 19,959 21,960 23,765 17,967 15,644 15,435 15.49%
-
Tax Rate 16.74% 20.44% 18.18% 16.94% 17.86% 20.04% 16.90% -
Total Cost 288,469 275,177 284,558 284,245 204,729 230,713 215,657 21.33%
-
Net Worth 409,123 395,016 387,961 334,613 322,220 322,220 245,986 40.24%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 409,123 395,016 387,961 334,613 322,220 322,220 245,986 40.24%
NOSH 718,344 718,344 663,344 663,344 663,344 663,344 523,375 23.43%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 6.23% 6.76% 7.16% 7.72% 8.07% 6.35% 6.68% -
ROE 4.69% 5.05% 5.66% 7.10% 5.58% 4.86% 6.27% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 43.61 41.84 43.45 49.71 35.94 39.76 44.15 -0.81%
EPS 2.72 2.83 3.11 3.84 2.90 2.52 2.95 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.55 0.54 0.52 0.52 0.47 15.00%
Adjusted Per Share Value based on latest NOSH - 718,344
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 42.83 41.09 42.67 42.88 31.00 34.30 32.17 20.95%
EPS 2.67 2.78 3.06 3.31 2.50 2.18 2.15 15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.5499 0.5401 0.4658 0.4486 0.4486 0.3424 40.25%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.40 0.505 0.52 0.57 0.625 0.60 0.705 -
P/RPS 0.92 1.21 1.20 1.15 1.74 1.51 1.60 -30.78%
P/EPS 14.72 17.85 16.70 14.86 21.56 23.77 23.91 -27.56%
EY 6.79 5.60 5.99 6.73 4.64 4.21 4.18 38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.95 1.06 1.20 1.15 1.50 -40.32%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 09/12/22 21/09/22 22/06/22 29/03/22 07/12/21 22/09/21 29/06/21 -
Price 0.48 0.49 0.455 0.565 0.59 0.66 0.63 -
P/RPS 1.10 1.17 1.05 1.14 1.64 1.66 1.43 -16.00%
P/EPS 17.66 17.32 14.62 14.73 20.35 26.14 21.36 -11.87%
EY 5.66 5.77 6.84 6.79 4.91 3.83 4.68 13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.83 1.05 1.13 1.27 1.34 -27.27%

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