[KRONO] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 68.45%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 265,495 235,501 163,065 144,369 81,281 61,354 54,661 30.10%
PBT 4,163 23,887 18,663 12,979 7,545 2,875 6,512 -7.17%
Tax -2,743 -5,321 -2,318 -916 -384 175 -461 34.57%
NP 1,420 18,566 16,345 12,063 7,161 3,050 6,051 -21.44%
-
NP to SH 1,420 18,566 16,345 12,063 7,161 3,050 6,051 -21.44%
-
Tax Rate 65.89% 22.28% 12.42% 7.06% 5.09% -6.09% 7.08% -
Total Cost 264,075 216,935 146,720 132,306 74,120 58,304 48,610 32.55%
-
Net Worth 237,338 211,499 147,348 108,661 45,537 35,465 10,985 66.81%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 9,195 - - - - - -
Div Payout % - 49.53% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 237,338 211,499 147,348 108,661 45,537 35,465 10,985 66.81%
NOSH 523,375 489,277 398,809 327,985 248,116 236,434 91,543 33.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.53% 7.88% 10.02% 8.36% 8.81% 4.97% 11.07% -
ROE 0.60% 8.78% 11.09% 11.10% 15.73% 8.60% 55.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 51.46 51.22 45.37 57.13 33.91 25.95 59.71 -2.44%
EPS 0.28 4.04 4.56 4.77 2.99 1.29 6.61 -40.92%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.41 0.43 0.19 0.15 0.12 25.07%
Adjusted Per Share Value based on latest NOSH - 327,985
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.82 26.45 18.31 16.21 9.13 6.89 6.14 30.10%
EPS 0.16 2.09 1.84 1.35 0.80 0.34 0.68 -21.41%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2665 0.2375 0.1655 0.122 0.0511 0.0398 0.0123 66.88%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/01/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.77 0.75 0.605 0.925 0.31 0.205 0.235 -
P/RPS 1.50 1.46 1.33 1.62 0.91 0.79 0.39 25.14%
P/EPS 279.78 18.57 13.30 19.38 10.38 15.89 3.56 106.82%
EY 0.36 5.38 7.52 5.16 9.64 6.29 28.13 -51.60%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.63 1.48 2.15 1.63 1.37 1.96 -2.63%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/03/21 25/02/20 28/02/19 26/02/18 20/02/17 26/02/16 26/02/15 -
Price 0.71 0.835 0.625 0.805 0.32 0.16 0.325 -
P/RPS 1.38 1.63 1.38 1.41 0.94 0.62 0.54 16.91%
P/EPS 257.98 20.68 13.74 16.86 10.71 12.40 4.92 93.34%
EY 0.39 4.84 7.28 5.93 9.34 8.06 20.34 -48.23%
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.82 1.52 1.87 1.68 1.07 2.71 -8.98%

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