[KRONO] YoY Annualized Quarter Result on 30-Apr-2021 [#1]

Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 1597.75%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 252,128 229,320 352,932 130,000 155,032 100,740 56,556 23.48%
PBT 13,568 13,284 30,570 16,060 11,552 6,540 6,492 10.96%
Tax -3,364 -4,432 -6,462 -1,300 -3,524 1,636 -996 18.74%
NP 10,204 8,852 24,108 14,760 8,028 8,176 5,496 9.12%
-
NP to SH 10,204 8,852 24,108 14,760 8,028 8,176 5,496 9.12%
-
Tax Rate 24.79% 33.36% 21.14% 8.09% 30.51% -25.02% 15.34% -
Total Cost 241,924 220,468 328,824 115,240 147,004 92,564 51,060 24.55%
-
Net Worth 441,142 387,961 245,986 167,500 108,446 50,328 33,165 44.08%
Dividend
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 31,904 - - - -
Div Payout % - - - 216.16% - - - -
Equity
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 441,142 387,961 245,986 167,500 108,446 50,328 33,165 44.08%
NOSH 720,344 663,344 523,375 398,809 330,093 264,885 236,896 16.99%
Ratio Analysis
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.05% 3.86% 6.83% 11.35% 5.18% 8.12% 9.72% -
ROE 2.31% 2.28% 9.80% 8.81% 7.40% 16.25% 16.57% -
Per Share
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 34.29 32.51 67.43 32.60 47.18 38.03 23.87 5.24%
EPS 1.40 1.24 4.62 3.72 2.44 3.08 2.32 -6.88%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.47 0.42 0.33 0.19 0.14 22.80%
Adjusted Per Share Value based on latest NOSH - 523,375
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 28.32 25.75 39.64 14.60 17.41 11.31 6.35 23.49%
EPS 1.15 0.99 2.71 1.66 0.90 0.92 0.62 9.11%
DPS 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
NAPS 0.4954 0.4357 0.2763 0.1881 0.1218 0.0565 0.0372 44.11%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/04/23 29/04/22 30/04/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.57 0.52 0.705 0.595 0.575 0.36 0.225 -
P/RPS 1.66 1.60 1.05 1.83 1.22 0.95 0.94 8.35%
P/EPS 41.07 41.44 15.31 16.08 23.54 11.66 9.70 22.59%
EY 2.43 2.41 6.53 6.22 4.25 8.57 10.31 -18.45%
DY 0.00 0.00 0.00 13.45 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.50 1.42 1.74 1.89 1.61 -7.17%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/06/23 22/06/22 29/06/21 21/05/19 31/05/18 26/05/17 25/05/16 -
Price 0.54 0.455 0.63 0.56 0.595 0.47 0.215 -
P/RPS 1.57 1.40 0.93 1.72 1.26 1.24 0.90 8.17%
P/EPS 38.91 36.26 13.68 15.13 24.36 15.23 9.27 22.44%
EY 2.57 2.76 7.31 6.61 4.11 6.57 10.79 -18.33%
DY 0.00 0.00 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 1.34 1.33 1.80 2.47 1.54 -7.30%

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