[KRONO] YoY Annual (Unaudited) 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
YoY- -92.35%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 301,390 314,238 308,010 265,495 235,501 163,065 144,369 12.85%
PBT 12,758 29,462 28,612 4,163 23,887 18,663 12,979 -0.28%
Tax -4,544 -4,457 -4,847 -2,743 -5,321 -2,318 -916 30.09%
NP 8,214 25,005 23,765 1,420 18,566 16,345 12,063 -6.11%
-
NP to SH 8,214 25,005 23,765 1,420 18,566 16,345 12,063 -6.11%
-
Tax Rate 35.62% 15.13% 16.94% 65.89% 22.28% 12.42% 7.06% -
Total Cost 293,176 289,233 284,245 264,075 216,935 146,720 132,306 13.96%
-
Net Worth 455,847 409,123 334,195 237,338 211,499 147,348 108,661 26.55%
Dividend
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 9,195 - - -
Div Payout % - - - - 49.53% - - -
Equity
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 455,847 409,123 334,195 237,338 211,499 147,348 108,661 26.55%
NOSH 888,413 718,344 618,880 523,375 489,277 398,809 327,985 17.78%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.73% 7.96% 7.72% 0.53% 7.88% 10.02% 8.36% -
ROE 1.80% 6.11% 7.11% 0.60% 8.78% 11.09% 11.10% -
Per Share
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.99 44.55 49.77 51.46 51.22 45.37 57.13 -5.30%
EPS 1.12 3.54 3.84 0.28 4.04 4.56 4.77 -21.18%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.62 0.58 0.54 0.46 0.46 0.41 0.43 6.19%
Adjusted Per Share Value based on latest NOSH - 523,375
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 33.85 35.29 34.59 29.82 26.45 18.31 16.21 12.85%
EPS 0.92 2.81 2.67 0.16 2.09 1.84 1.35 -6.10%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.512 0.4595 0.3753 0.2665 0.2375 0.1655 0.122 26.56%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/12/19 31/12/18 29/12/17 -
Price 0.375 0.515 0.57 0.77 0.75 0.605 0.925 -
P/RPS 0.91 1.16 1.15 1.50 1.46 1.33 1.62 -9.03%
P/EPS 33.57 14.53 14.84 279.78 18.57 13.30 19.38 9.44%
EY 2.98 6.88 6.74 0.36 5.38 7.52 5.16 -8.62%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.60 0.89 1.06 1.67 1.63 1.48 2.15 -18.91%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/03/24 29/03/23 29/03/22 22/03/21 25/02/20 28/02/19 26/02/18 -
Price 0.365 0.53 0.565 0.71 0.835 0.625 0.805 -
P/RPS 0.89 1.19 1.14 1.38 1.63 1.38 1.41 -7.27%
P/EPS 32.67 14.95 14.71 257.98 20.68 13.74 16.86 11.47%
EY 3.06 6.69 6.80 0.39 4.84 7.28 5.93 -10.29%
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.59 0.91 1.05 1.54 1.82 1.52 1.87 -17.26%

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