[KRONO] YoY Quarter Result on 31-Jan-2020

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
Revenue 14,216 41,256 51,969 0 52,071 81,662 69,268 -76.68%
PBT 853 1,794 525 0 6,295 8,465 5,112 -80.72%
Tax -52 -555 -11,761 0 -1,235 -1,690 -2,071 -96.62%
NP 801 1,239 -11,236 0 5,060 6,775 3,041 -70.66%
-
NP to SH 801 1,239 -11,236 0 5,060 6,775 3,041 -70.66%
-
Tax Rate 6.10% 30.94% 2,240.19% - 19.62% 19.96% 40.51% -
Total Cost 13,415 40,017 63,205 0 47,011 74,887 66,227 -76.96%
-
Net Worth 237,338 231,896 231,650 211,499 202,304 206,901 211,499 11.17%
Dividend
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
Net Worth 237,338 231,896 231,650 211,499 202,304 206,901 211,499 11.17%
NOSH 523,375 523,375 522,375 459,782 489,277 489,277 489,277 6.38%
Ratio Analysis
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
NP Margin 5.63% 3.00% -21.62% 0.00% 9.72% 8.30% 4.39% -
ROE 0.34% 0.53% -4.85% 0.00% 2.50% 3.27% 1.44% -
Per Share
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
RPS 2.76 8.01 10.10 0.00 11.33 17.76 15.07 -79.00%
EPS 0.16 0.24 -2.18 0.00 1.10 1.47 0.66 -72.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.45 0.46 0.44 0.45 0.46 0.00%
Adjusted Per Share Value based on latest NOSH - 459,782
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
RPS 1.60 4.63 5.84 0.00 5.85 9.17 7.78 -76.63%
EPS 0.09 0.14 -1.26 0.00 0.57 0.76 0.34 -70.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2665 0.2604 0.2602 0.2375 0.2272 0.2324 0.2375 11.17%
Price Multiplier on Financial Quarter End Date
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
Date 29/01/21 30/06/20 31/03/20 31/01/20 28/06/19 30/09/19 31/12/19 -
Price 0.77 0.535 0.43 0.785 0.555 0.61 0.75 -
P/RPS 27.95 6.68 4.26 0.00 4.90 3.43 4.98 388.39%
P/EPS 495.99 222.52 -19.70 0.00 50.43 41.40 113.40 288.33%
EY 0.20 0.45 -5.08 0.00 1.98 2.42 0.88 -74.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.19 0.96 1.71 1.26 1.36 1.63 2.25%
Price Multiplier on Announcement Date
31/01/21 30/06/20 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 CAGR
Date 22/03/21 17/08/20 15/05/20 - 19/08/19 30/10/19 25/02/20 -
Price 0.71 0.575 0.62 0.00 0.61 0.68 0.835 -
P/RPS 25.77 7.18 6.14 0.00 5.39 3.83 5.54 310.95%
P/EPS 457.34 239.15 -28.41 0.00 55.43 46.15 126.25 226.54%
EY 0.22 0.42 -3.52 0.00 1.80 2.17 0.79 -69.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.28 1.38 0.00 1.39 1.51 1.82 -14.23%

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