[KRONO] YoY Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -41.57%
YoY- -1.81%
View:
Show?
Quarter Result
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 57,330 58,822 32,500 38,758 25,185 14,139 11,476 25.47%
PBT 3,321 5,095 4,015 2,888 1,635 1,623 -1,086 -
Tax -1,108 -1,077 -325 -881 409 -249 -62 50.19%
NP 2,213 4,018 3,690 2,007 2,044 1,374 -1,148 -
-
NP to SH 2,213 4,018 3,690 2,007 2,044 1,374 -1,148 -
-
Tax Rate 33.36% 21.14% 8.09% 30.51% -25.02% 15.34% - -
Total Cost 55,117 54,804 28,810 36,751 23,141 12,765 12,624 23.11%
-
Net Worth 387,961 245,986 167,500 108,446 50,328 33,165 28,699 44.39%
Dividend
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 7,976 - - - - -
Div Payout % - - 216.16% - - - - -
Equity
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 387,961 245,986 167,500 108,446 50,328 33,165 28,699 44.39%
NOSH 663,344 523,375 398,809 330,093 264,885 236,896 239,166 15.48%
Ratio Analysis
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.86% 6.83% 11.35% 5.18% 8.12% 9.72% -10.00% -
ROE 0.57% 1.63% 2.20% 1.85% 4.06% 4.14% -4.00% -
Per Share
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.13 11.24 8.15 11.79 9.51 5.97 4.80 7.71%
EPS 0.31 0.77 0.93 0.61 0.77 0.58 -0.48 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.47 0.42 0.33 0.19 0.14 0.12 23.96%
Adjusted Per Share Value based on latest NOSH - 330,093
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 7.74 7.95 4.39 5.24 3.40 1.91 1.55 25.46%
EPS 0.30 0.54 0.50 0.27 0.28 0.19 -0.16 -
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.00 -
NAPS 0.524 0.3323 0.2262 0.1465 0.068 0.0448 0.0388 44.37%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/04/22 30/04/21 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.52 0.705 0.595 0.575 0.36 0.225 0.305 -
P/RPS 6.40 6.27 7.30 4.88 3.79 3.77 6.36 0.08%
P/EPS 165.75 91.83 64.31 94.15 46.65 38.79 -63.54 -
EY 0.60 1.09 1.56 1.06 2.14 2.58 -1.57 -
DY 0.00 0.00 3.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.50 1.42 1.74 1.89 1.61 2.54 -12.95%
Price Multiplier on Announcement Date
30/04/22 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/06/22 29/06/21 21/05/19 31/05/18 26/05/17 25/05/16 29/05/15 -
Price 0.455 0.63 0.56 0.595 0.47 0.215 0.31 -
P/RPS 5.60 5.61 6.87 5.04 4.94 3.60 6.46 -1.99%
P/EPS 145.03 82.06 60.52 97.43 60.91 37.07 -64.58 -
EY 0.69 1.22 1.65 1.03 1.64 2.70 -1.55 -
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.34 1.33 1.80 2.47 1.54 2.58 -14.78%

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