[KRONO] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 80.2%
YoY- 219.69%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 130,000 155,032 100,740 56,556 45,904 0 -
PBT 16,060 11,552 6,540 6,492 -4,344 0 -
Tax -1,300 -3,524 1,636 -996 -248 0 -
NP 14,760 8,028 8,176 5,496 -4,592 0 -
-
NP to SH 14,760 8,028 8,176 5,496 -4,592 0 -
-
Tax Rate 8.09% 30.51% -25.02% 15.34% - - -
Total Cost 115,240 147,004 92,564 51,060 50,496 0 -
-
Net Worth 167,500 108,446 50,328 33,165 28,699 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 31,904 - - - - - -
Div Payout % 216.16% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 167,500 108,446 50,328 33,165 28,699 0 -
NOSH 398,809 330,093 264,885 236,896 239,166 0 -
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.35% 5.18% 8.12% 9.72% -10.00% 0.00% -
ROE 8.81% 7.40% 16.25% 16.57% -16.00% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 32.60 47.18 38.03 23.87 19.19 0.00 -
EPS 3.72 2.44 3.08 2.32 -1.92 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.33 0.19 0.14 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 236,896
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.63 17.45 11.34 6.37 5.17 0.00 -
EPS 1.66 0.90 0.92 0.62 -0.52 0.00 -
DPS 3.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1885 0.1221 0.0566 0.0373 0.0323 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.595 0.575 0.36 0.225 0.305 0.00 -
P/RPS 1.83 1.22 0.95 0.94 1.59 0.00 -
P/EPS 16.08 23.54 11.66 9.70 -15.89 0.00 -
EY 6.22 4.25 8.57 10.31 -6.30 0.00 -
DY 13.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.74 1.89 1.61 2.54 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/19 31/05/18 26/05/17 25/05/16 29/05/15 - -
Price 0.56 0.595 0.47 0.215 0.31 0.00 -
P/RPS 1.72 1.26 1.24 0.90 1.62 0.00 -
P/EPS 15.13 24.36 15.23 9.27 -16.15 0.00 -
EY 6.61 4.11 6.57 10.79 -6.19 0.00 -
DY 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 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