[KRONO] YoY TTM Result on 31-Jul-2021 [#2]

Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- 1.35%
YoY--%
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 336,420 295,136 246,357 150,032 125,892 69,421 47,412 27.40%
PBT 30,551 25,087 19,565 14,363 11,153 8,087 1,284 47.95%
Tax -5,268 -5,128 -3,921 -1,914 -674 49 -654 29.41%
NP 25,283 19,959 15,644 12,449 10,479 8,136 630 57.83%
-
NP to SH 25,283 19,959 15,644 12,449 10,479 8,136 630 57.83%
-
Tax Rate 17.24% 20.44% 20.04% 13.33% 6.04% -0.61% 50.93% -
Total Cost 311,137 275,177 230,713 137,583 115,413 61,285 46,782 26.38%
-
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 7.52% 6.76% 6.35% 8.30% 8.32% 11.72% 1.33% -
ROE 5.73% 5.05% 4.86% 9.60% 18.84% 23.03% 2.44% -
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 45.76 41.84 39.76 42.80 47.53 29.47 20.21 10.62%
EPS 3.44 2.83 2.52 3.55 3.96 3.45 0.27 36.96%
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 - 663,344
31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 37.87 33.22 27.73 16.89 14.17 7.81 5.34 27.39%
EPS 2.85 2.25 1.76 1.40 1.18 0.92 0.07 58.11%
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 1.01 1.21 1.51 1.37 1.19 0.64 1.09 -0.93%
P/EPS 13.38 17.85 23.77 16.47 14.28 5.50 81.92 -20.06%
EY 7.48 5.60 4.21 6.07 7.00 18.18 1.22 25.12%
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 0.415 0.49 0.66 0.765 0.71 0.20 0.12 -
P/RPS 0.91 1.17 1.66 1.79 1.49 0.68 0.59 5.50%
P/EPS 12.07 17.32 26.14 21.54 17.95 5.79 44.68 -14.93%
EY 8.29 5.77 3.83 4.64 5.57 17.27 2.24 17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.88 1.27 2.07 3.38 1.33 1.09 -5.49%

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