[KRONO] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 62.08%
YoY- 6.31%
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 285,276 240,912 319,992 158,382 147,056 57,834 41,700 26.83%
PBT 17,778 15,600 27,180 15,874 13,106 6,426 -3,998 -
Tax -6,588 -4,966 -5,284 -2,862 -866 -286 -34 91.74%
NP 11,190 10,634 21,895 13,012 12,240 6,140 -4,032 -
-
NP to SH 11,190 10,634 21,895 13,012 12,240 6,140 -4,032 -
-
Tax Rate 37.06% 31.83% 19.44% 18.03% 6.61% 4.45% - -
Total Cost 274,086 230,278 298,096 145,370 134,816 51,694 45,732 24.77%
-
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84%
Dividend
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84%
NOSH 740,344 718,344 663,344 362,554 270,372 236,153 237,176 15.10%
Ratio Analysis
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.92% 4.41% 6.84% 8.22% 8.32% 10.62% -9.67% -
ROE 2.54% 2.69% 6.80% 10.03% 22.00% 17.33% -15.45% -
Per Share
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 38.80 34.15 51.64 45.19 55.52 24.49 17.58 10.27%
EPS 1.52 1.50 3.53 3.72 4.62 2.60 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.37 0.21 0.15 0.11 23.32%
Adjusted Per Share Value based on latest NOSH - 362,554
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.11 27.12 36.02 17.83 16.55 6.51 4.69 26.84%
EPS 1.26 1.20 2.46 1.46 1.38 0.69 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.4446 0.3627 0.146 0.0626 0.0399 0.0294 41.82%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/07/23 29/07/22 30/07/21 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.46 0.505 0.60 0.585 0.565 0.19 0.22 -
P/RPS 1.19 1.48 1.16 1.29 1.02 0.78 1.25 -0.60%
P/EPS 30.22 33.50 16.98 15.76 12.23 7.31 -12.94 -
EY 3.31 2.99 5.89 6.35 8.18 13.68 -7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 1.15 1.58 2.69 1.27 2.00 -11.12%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/09/23 21/09/22 22/09/21 15/08/18 28/07/17 23/08/16 24/08/15 -
Price 0.42 0.49 0.66 0.765 0.71 0.20 0.12 -
P/RPS 1.08 1.43 1.28 1.69 1.28 0.82 0.68 5.88%
P/EPS 27.60 32.50 18.68 20.61 15.37 7.69 -7.06 -
EY 3.62 3.08 5.35 4.85 6.51 13.00 -14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 1.27 2.07 3.38 1.33 1.09 -5.32%

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