[KRONO] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 124.17%
YoY- 10.38%
View:
Show?
Quarter Result
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 79,606 63,126 74,508 40,433 48,343 14,778 9,374 30.26%
PBT 5,497 4,479 6,230 5,049 4,918 1,590 -913 -
Tax -2,453 -1,375 -1,125 -550 -842 106 45 -
NP 3,044 3,104 5,105 4,499 4,076 1,696 -868 -
-
NP to SH 3,044 3,104 5,105 4,499 4,076 1,696 -868 -
-
Tax Rate 44.62% 30.70% 18.06% 10.89% 17.12% -6.67% - -
Total Cost 76,562 60,022 69,403 35,934 44,267 13,082 10,242 28.22%
-
Net Worth 441,142 395,016 322,220 129,686 55,625 35,333 25,805 42.03%
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 35,333 25,805 42.03%
NOSH 740,344 718,344 663,344 362,554 270,372 235,555 234,594 15.26%
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 3.82% 4.92% 6.85% 11.13% 8.43% 11.48% -9.26% -
ROE 0.69% 0.79% 1.58% 3.47% 7.33% 4.80% -3.36% -
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 10.83 8.95 12.02 11.54 18.25 6.27 4.00 13.10%
EPS 0.41 0.44 0.82 1.28 1.54 0.72 -0.37 -
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 - 362,554
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.96 7.11 8.39 4.55 5.44 1.66 1.06 30.19%
EPS 0.34 0.35 0.57 0.51 0.46 0.19 -0.10 -
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 0.0398 0.029 42.06%
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 4.25 5.64 4.99 5.07 3.10 3.03 5.51 -3.15%
P/EPS 111.11 114.76 72.83 45.58 36.72 26.39 -59.46 -
EY 0.90 0.87 1.37 2.19 2.72 3.79 -1.68 -
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 3.88 5.48 5.49 6.63 3.89 3.19 3.00 3.23%
P/EPS 101.45 111.35 80.11 59.60 46.14 27.78 -32.43 -
EY 0.99 0.90 1.25 1.68 2.17 3.60 -3.08 -
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