[KRONO] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.17%
YoY- 48.76%
View:
Show?
Annualized Quarter Result
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 352,932 130,000 155,032 100,740 56,556 45,904 0 -
PBT 30,570 16,060 11,552 6,540 6,492 -4,344 0 -
Tax -6,462 -1,300 -3,524 1,636 -996 -248 0 -
NP 24,108 14,760 8,028 8,176 5,496 -4,592 0 -
-
NP to SH 24,108 14,760 8,028 8,176 5,496 -4,592 0 -
-
Tax Rate 21.14% 8.09% 30.51% -25.02% 15.34% - - -
Total Cost 328,824 115,240 147,004 92,564 51,060 50,496 0 -
-
Net Worth 245,986 167,500 108,446 50,328 33,165 28,699 0 -
Dividend
30/04/21 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
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 245,986 167,500 108,446 50,328 33,165 28,699 0 -
NOSH 523,375 398,809 330,093 264,885 236,896 239,166 0 -
Ratio Analysis
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.83% 11.35% 5.18% 8.12% 9.72% -10.00% 0.00% -
ROE 9.80% 8.81% 7.40% 16.25% 16.57% -16.00% 0.00% -
Per Share
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 67.43 32.60 47.18 38.03 23.87 19.19 0.00 -
EPS 4.62 3.72 2.44 3.08 2.32 -1.92 0.00 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.33 0.19 0.14 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 264,885
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 39.73 14.63 17.45 11.34 6.37 5.17 0.00 -
EPS 2.71 1.66 0.90 0.92 0.62 -0.52 0.00 -
DPS 0.00 3.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.1885 0.1221 0.0566 0.0373 0.0323 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/04/21 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.705 0.595 0.575 0.36 0.225 0.305 0.00 -
P/RPS 1.05 1.83 1.22 0.95 0.94 1.59 0.00 -
P/EPS 15.31 16.08 23.54 11.66 9.70 -15.89 0.00 -
EY 6.53 6.22 4.25 8.57 10.31 -6.30 0.00 -
DY 0.00 13.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.42 1.74 1.89 1.61 2.54 0.00 -
Price Multiplier on Announcement Date
30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/21 21/05/19 31/05/18 26/05/17 25/05/16 29/05/15 - -
Price 0.63 0.56 0.595 0.47 0.215 0.31 0.00 -
P/RPS 0.93 1.72 1.26 1.24 0.90 1.62 0.00 -
P/EPS 13.68 15.13 24.36 15.23 9.27 -16.15 0.00 -
EY 7.31 6.61 4.11 6.57 10.79 -6.19 0.00 -
DY 0.00 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 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