[KRONO] YoY Cumulative Quarter Result on 31-Jul-2022 [#2]

Announcement Date
21-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 140.26%
YoY- -41.72%
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 142,638 120,456 133,330 79,191 73,528 28,917 20,850 26.83%
PBT 8,889 7,800 11,325 7,937 6,553 3,213 -1,999 -
Tax -3,294 -2,483 -2,202 -1,431 -433 -143 -17 91.74%
NP 5,595 5,317 9,123 6,506 6,120 3,070 -2,016 -
-
NP to SH 5,595 5,317 9,123 6,506 6,120 3,070 -2,016 -
-
Tax Rate 37.06% 31.83% 19.44% 18.03% 6.61% 4.45% - -
Total Cost 137,043 115,139 124,207 72,685 67,408 25,847 22,866 24.77%
-
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84%
Dividend
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84%
NOSH 740,344 718,344 663,344 362,554 270,372 236,153 237,176 15.10%
Ratio Analysis
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.92% 4.41% 6.84% 8.22% 8.32% 10.62% -9.67% -
ROE 1.27% 1.35% 2.83% 5.02% 11.00% 8.67% -7.73% -
Per Share
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.40 17.08 21.52 22.59 27.76 12.24 8.79 10.27%
EPS 0.76 0.75 1.47 1.86 2.31 1.30 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.56 0.52 0.37 0.21 0.15 0.11 23.32%
Adjusted Per Share Value based on latest NOSH - 718,344
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.06 13.56 15.01 8.91 8.28 3.25 2.35 26.81%
EPS 0.63 0.60 1.03 0.73 0.69 0.35 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.4446 0.3627 0.146 0.0626 0.0399 0.0294 41.82%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/07/23 29/07/22 30/07/21 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.46 0.505 0.60 0.585 0.565 0.19 0.22 -
P/RPS 2.37 2.96 2.79 2.59 2.04 1.55 2.50 -0.65%
P/EPS 60.45 67.00 40.75 31.52 24.45 14.62 -25.88 -
EY 1.65 1.49 2.45 3.17 4.09 6.84 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 1.15 1.58 2.69 1.27 2.00 -11.12%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/09/23 21/09/22 22/09/21 15/08/18 28/07/17 23/08/16 24/08/15 -
Price 0.42 0.49 0.66 0.765 0.71 0.20 0.12 -
P/RPS 2.16 2.87 3.07 3.39 2.56 1.63 1.37 5.78%
P/EPS 55.19 65.01 44.83 41.21 30.73 15.38 -14.12 -
EY 1.81 1.54 2.23 2.43 3.25 6.50 -7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 1.27 2.07 3.38 1.33 1.09 -5.32%

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