[KRONO] YoY Annualized Quarter Result on 31-Oct-2022 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
09-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 57.62%
YoY- -26.77%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Revenue 280,510 277,478 277,973 228,702 161,560 135,509 72,018 21.14%
PBT 14,252 20,576 28,028 -6,115 19,821 12,534 6,250 12.33%
Tax -5,446 -3,814 -5,140 -1,536 -4,470 -1,030 -149 66.15%
NP 8,805 16,761 22,888 -7,651 15,350 11,504 6,101 5.31%
-
NP to SH 8,805 16,761 22,888 -7,651 15,350 11,504 6,101 5.31%
-
Tax Rate 38.21% 18.54% 18.34% - 22.55% 8.22% 2.38% -
Total Cost 271,705 260,717 255,085 236,353 146,209 124,005 65,917 22.11%
-
Net Worth 455,847 409,123 322,220 237,049 133,191 82,409 37,935 42.01%
Dividend
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 455,847 409,123 322,220 237,049 133,191 82,409 37,935 42.01%
NOSH 888,413 718,344 663,344 523,375 362,554 297,372 237,098 20.48%
Ratio Analysis
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.14% 6.04% 8.23% -3.35% 9.50% 8.49% 8.47% -
ROE 1.93% 4.10% 7.10% -3.23% 11.53% 13.96% 16.08% -
Per Share
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 38.15 39.34 44.86 44.38 46.09 49.33 30.38 3.26%
EPS 1.20 2.37 3.69 -1.49 4.39 4.19 2.57 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.58 0.52 0.46 0.38 0.30 0.16 21.05%
Adjusted Per Share Value based on latest NOSH - 718,344
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 31.50 31.16 31.22 25.68 18.14 15.22 8.09 21.14%
EPS 0.99 1.88 2.57 -0.86 1.72 1.29 0.69 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.4595 0.3619 0.2662 0.1496 0.0926 0.0426 42.02%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Date 31/10/23 31/10/22 29/10/21 30/09/20 28/09/18 29/09/17 30/09/16 -
Price 0.40 0.40 0.625 0.555 0.71 0.925 0.27 -
P/RPS 1.05 1.02 1.39 1.25 1.54 1.88 0.89 2.35%
P/EPS 33.40 16.83 16.92 -37.38 16.21 22.09 10.49 17.75%
EY 2.99 5.94 5.91 -2.68 6.17 4.53 9.53 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 1.20 1.21 1.87 3.08 1.69 -12.61%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Date 19/12/23 09/12/22 07/12/21 09/11/20 30/10/18 02/11/17 15/11/16 -
Price 0.40 0.48 0.59 0.58 0.545 1.25 0.245 -
P/RPS 1.05 1.22 1.32 1.31 1.18 2.53 0.81 3.72%
P/EPS 33.40 20.20 15.97 -39.06 12.44 29.85 9.52 19.37%
EY 2.99 4.95 6.26 -2.56 8.04 3.35 10.50 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 1.13 1.26 1.43 4.17 1.53 -11.37%

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