[KRONO] QoQ TTM Result on 31-Oct-2021 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
07-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- 14.85%
YoY- 972.18%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 295,136 306,518 308,010 222,696 246,357 231,092 213,526 24.15%
PBT 25,087 26,838 28,612 21,874 19,565 18,575 15,274 39.33%
Tax -5,128 -4,878 -4,847 -3,907 -3,921 -3,140 -2,618 56.74%
NP 19,959 21,960 23,765 17,967 15,644 15,435 12,656 35.59%
-
NP to SH 19,959 21,960 23,765 17,967 15,644 15,435 12,656 35.59%
-
Tax Rate 20.44% 18.18% 16.94% 17.86% 20.04% 16.90% 17.14% -
Total Cost 275,177 284,558 284,245 204,729 230,713 215,657 200,870 23.41%
-
Net Worth 395,016 387,961 334,613 322,220 322,220 245,986 237,338 40.57%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 395,016 387,961 334,613 322,220 322,220 245,986 237,338 40.57%
NOSH 718,344 663,344 663,344 663,344 663,344 523,375 523,375 23.57%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 6.76% 7.16% 7.72% 8.07% 6.35% 6.68% 5.93% -
ROE 5.05% 5.66% 7.10% 5.58% 4.86% 6.27% 5.33% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 41.84 43.45 49.71 35.94 39.76 44.15 41.38 0.74%
EPS 2.83 3.11 3.84 2.90 2.52 2.95 2.45 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.52 0.52 0.47 0.46 14.05%
Adjusted Per Share Value based on latest NOSH - 663,344
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 33.15 34.42 34.59 25.01 27.67 25.95 23.98 24.16%
EPS 2.24 2.47 2.67 2.02 1.76 1.73 1.42 35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.4357 0.3758 0.3619 0.3619 0.2763 0.2665 40.58%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.505 0.52 0.57 0.625 0.60 0.705 0.77 -
P/RPS 1.21 1.20 1.15 1.74 1.51 1.60 1.86 -24.98%
P/EPS 17.85 16.70 14.86 21.56 23.77 23.91 31.39 -31.43%
EY 5.60 5.99 6.73 4.64 4.21 4.18 3.19 45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.06 1.20 1.15 1.50 1.67 -33.85%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 22/06/22 29/03/22 07/12/21 22/09/21 29/06/21 22/03/21 -
Price 0.49 0.455 0.565 0.59 0.66 0.63 0.71 -
P/RPS 1.17 1.05 1.14 1.64 1.66 1.43 1.72 -22.70%
P/EPS 17.32 14.62 14.73 20.35 26.14 21.36 28.94 -29.04%
EY 5.77 6.84 6.79 4.91 3.83 4.68 3.45 41.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 1.05 1.13 1.27 1.34 1.54 -31.20%

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