[KRONO] YoY Quarter Result on 30-Apr-2022 [#1]

Announcement Date
22-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -66.46%
YoY- -44.92%
View:
Show?
Quarter Result
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 63,032 57,330 58,822 32,500 38,758 25,185 14,139 23.48%
PBT 3,392 3,321 5,095 4,015 2,888 1,635 1,623 10.96%
Tax -841 -1,108 -1,077 -325 -881 409 -249 18.74%
NP 2,551 2,213 4,018 3,690 2,007 2,044 1,374 9.12%
-
NP to SH 2,551 2,213 4,018 3,690 2,007 2,044 1,374 9.12%
-
Tax Rate 24.79% 33.36% 21.14% 8.09% 30.51% -25.02% 15.34% -
Total Cost 60,481 55,117 54,804 28,810 36,751 23,141 12,765 24.55%
-
Net Worth 441,142 387,961 245,986 167,500 108,446 50,328 33,165 44.08%
Dividend
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 7,976 - - - -
Div Payout % - - - 216.16% - - - -
Equity
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 441,142 387,961 245,986 167,500 108,446 50,328 33,165 44.08%
NOSH 720,344 663,344 523,375 398,809 330,093 264,885 236,896 16.99%
Ratio Analysis
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.05% 3.86% 6.83% 11.35% 5.18% 8.12% 9.72% -
ROE 0.58% 0.57% 1.63% 2.20% 1.85% 4.06% 4.14% -
Per Share
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 8.57 8.13 11.24 8.15 11.79 9.51 5.97 5.23%
EPS 0.35 0.31 0.77 0.93 0.61 0.77 0.58 -6.88%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.60 0.55 0.47 0.42 0.33 0.19 0.14 22.80%
Adjusted Per Share Value based on latest NOSH - 663,344
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 7.09 6.45 6.62 3.66 4.36 2.83 1.59 23.49%
EPS 0.29 0.25 0.45 0.42 0.23 0.23 0.15 9.75%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.4966 0.4367 0.2769 0.1885 0.1221 0.0566 0.0373 44.10%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/04/23 29/04/22 30/04/21 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.57 0.52 0.705 0.595 0.575 0.36 0.225 -
P/RPS 6.65 6.40 6.27 7.30 4.88 3.79 3.77 8.34%
P/EPS 164.28 165.75 91.83 64.31 94.15 46.65 38.79 22.59%
EY 0.61 0.60 1.09 1.56 1.06 2.14 2.58 -18.41%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.50 1.42 1.74 1.89 1.61 -7.17%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/06/23 22/06/22 29/06/21 21/05/19 31/05/18 26/05/17 25/05/16 -
Price 0.54 0.455 0.63 0.56 0.595 0.47 0.215 -
P/RPS 6.30 5.60 5.61 6.87 5.04 4.94 3.60 8.21%
P/EPS 155.64 145.03 82.06 60.52 97.43 60.91 37.07 22.44%
EY 0.64 0.69 1.22 1.65 1.03 1.64 2.70 -18.38%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 1.34 1.33 1.80 2.47 1.54 -7.30%

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