[KRONO] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 39.81%
YoY- 68.45%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 308,010 251,279 163,065 144,369 81,281 61,354 54,661 27.61%
PBT 28,612 3,310 18,663 12,979 7,545 2,875 6,512 23.21%
Tax -4,847 -2,691 -2,318 -916 -384 175 -461 39.34%
NP 23,765 619 16,345 12,063 7,161 3,050 6,051 21.28%
-
NP to SH 23,765 619 16,345 12,063 7,161 3,050 6,051 21.28%
-
Tax Rate 16.94% 81.30% 12.42% 7.06% 5.09% -6.09% 7.08% -
Total Cost 284,245 250,660 146,720 132,306 74,120 58,304 48,610 28.28%
-
Net Worth 334,613 237,338 147,348 108,661 45,537 35,465 10,985 61.90%
Dividend
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 334,613 237,338 147,348 108,661 45,537 35,465 10,985 61.90%
NOSH 663,344 523,375 398,809 327,985 248,116 236,434 91,543 32.22%
Ratio Analysis
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.72% 0.25% 10.02% 8.36% 8.81% 4.97% 11.07% -
ROE 7.10% 0.26% 11.09% 11.10% 15.73% 8.60% 55.08% -
Per Share
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.71 48.70 45.37 57.13 33.91 25.95 59.71 -2.55%
EPS 3.84 0.12 4.56 4.77 2.99 1.29 6.61 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.46 0.41 0.43 0.19 0.15 0.12 23.63%
Adjusted Per Share Value based on latest NOSH - 327,985
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.59 28.22 18.31 16.21 9.13 6.89 6.14 27.61%
EPS 2.67 0.07 1.84 1.35 0.80 0.34 0.68 21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3758 0.2665 0.1655 0.122 0.0511 0.0398 0.0123 61.97%
Price Multiplier on Financial Quarter End Date
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/01/22 31/12/20 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.57 0.69 0.605 0.925 0.31 0.205 0.235 -
P/RPS 1.15 1.42 1.33 1.62 0.91 0.79 0.39 16.47%
P/EPS 14.86 575.13 13.30 19.38 10.38 15.89 3.56 22.32%
EY 6.73 0.17 7.52 5.16 9.64 6.29 28.13 -18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.48 2.15 1.63 1.37 1.96 -8.30%
Price Multiplier on Announcement Date
31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/22 22/03/21 28/02/19 26/02/18 20/02/17 26/02/16 26/02/15 -
Price 0.565 0.71 0.625 0.805 0.32 0.16 0.325 -
P/RPS 1.14 1.46 1.38 1.41 0.94 0.62 0.54 11.11%
P/EPS 14.73 591.81 13.74 16.86 10.71 12.40 4.92 16.72%
EY 6.79 0.17 7.28 5.93 9.34 8.06 20.34 -14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.54 1.52 1.87 1.68 1.07 2.71 -12.51%

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