[KRONO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -175.89%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 155,032 100,740 56,556 45,904 0 -
PBT 11,552 6,540 6,492 -4,344 0 -
Tax -3,524 1,636 -996 -248 0 -
NP 8,028 8,176 5,496 -4,592 0 -
-
NP to SH 8,028 8,176 5,496 -4,592 0 -
-
Tax Rate 30.51% -25.02% 15.34% - - -
Total Cost 147,004 92,564 51,060 50,496 0 -
-
Net Worth 108,446 50,328 33,165 28,699 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 108,446 50,328 33,165 28,699 0 -
NOSH 330,093 264,885 236,896 239,166 0 -
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.18% 8.12% 9.72% -10.00% 0.00% -
ROE 7.40% 16.25% 16.57% -16.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 47.18 38.03 23.87 19.19 0.00 -
EPS 2.44 3.08 2.32 -1.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.19 0.14 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,166
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 17.45 11.34 6.37 5.17 0.00 -
EPS 0.90 0.92 0.62 -0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.0566 0.0373 0.0323 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.575 0.36 0.225 0.305 0.00 -
P/RPS 1.22 0.95 0.94 1.59 0.00 -
P/EPS 23.54 11.66 9.70 -15.89 0.00 -
EY 4.25 8.57 10.31 -6.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.89 1.61 2.54 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/05/18 26/05/17 25/05/16 29/05/15 - -
Price 0.595 0.47 0.215 0.31 0.00 -
P/RPS 1.26 1.24 0.90 1.62 0.00 -
P/EPS 24.36 15.23 9.27 -16.15 0.00 -
EY 4.11 6.57 10.79 -6.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.47 1.54 2.58 0.00 -

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