[KRONO] QoQ Quarter Result on 2021-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Revenue 99,530 75,150 74,508 58,822 14,216 98,811 59,243 47.41% QoQ % 32.44% 0.86% 26.67% 313.77% -85.61% 66.79% - Horiz. % 168.00% 126.85% 125.77% 99.29% 24.00% 166.79% 100.00%
PBT 7,591 9,696 6,230 5,095 853 7,387 5,240 31.95% QoQ % -21.71% 55.63% 22.28% 497.30% -88.45% 40.97% - Horiz. % 144.87% 185.04% 118.89% 97.23% 16.28% 140.97% 100.00%
Tax -992 -1,653 -1,125 -1,077 -52 -1,667 -344 120.81% QoQ % 39.99% -46.93% -4.46% -1,971.15% 96.88% -384.59% - Horiz. % 288.37% 480.52% 327.03% 313.08% 15.12% 484.59% 100.00%
NP 6,599 8,043 5,105 4,018 801 5,720 4,896 25.01% QoQ % -17.95% 57.55% 27.05% 401.62% -86.00% 16.83% - Horiz. % 134.78% 164.28% 104.27% 82.07% 16.36% 116.83% 100.00%
NP to SH 6,599 8,043 5,105 4,018 801 5,720 4,896 25.01% QoQ % -17.95% 57.55% 27.05% 401.62% -86.00% 16.83% - Horiz. % 134.78% 164.28% 104.27% 82.07% 16.36% 116.83% 100.00%
Tax Rate 13.07 % 17.05 % 18.06 % 21.14 % 6.10 % 22.57 % 6.56 % 67.46% QoQ % -23.34% -5.59% -14.57% 246.56% -72.97% 244.05% - Horiz. % 199.24% 259.91% 275.30% 322.26% 92.99% 344.05% 100.00%
Total Cost 92,931 67,107 69,403 54,804 13,415 93,091 54,347 49.37% QoQ % 38.48% -3.31% 26.64% 308.53% -85.59% 71.29% - Horiz. % 171.00% 123.48% 127.70% 100.84% 24.68% 171.29% 100.00%
Net Worth 334,613 322,220 322,220 245,986 237,338 237,338 237,049 29.41% QoQ % 3.85% 0.00% 30.99% 3.64% 0.00% 0.12% - Horiz. % 141.16% 135.93% 135.93% 103.77% 100.12% 100.12% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Net Worth 334,613 322,220 322,220 245,986 237,338 237,338 237,049 29.41% QoQ % 3.85% 0.00% 30.99% 3.64% 0.00% 0.12% - Horiz. % 141.16% 135.93% 135.93% 103.77% 100.12% 100.12% 100.00%
NOSH 619,655 619,655 619,655 523,375 515,954 515,954 515,325 14.79% QoQ % 0.00% 0.00% 18.40% 1.44% 0.00% 0.12% - Horiz. % 120.25% 120.25% 120.25% 101.56% 100.12% 100.12% 100.00%
Ratio Analysis 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
NP Margin 6.63 % 10.70 % 6.85 % 6.83 % 5.63 % 5.79 % 8.26 % -15.16% QoQ % -38.04% 56.20% 0.29% 21.31% -2.76% -29.90% - Horiz. % 80.27% 129.54% 82.93% 82.69% 68.16% 70.10% 100.00%
ROE 1.97 % 2.50 % 1.58 % 1.63 % 0.34 % 2.41 % 2.07 % -3.64% QoQ % -21.20% 58.23% -3.07% 379.41% -85.89% 16.43% - Horiz. % 95.17% 120.77% 76.33% 78.74% 16.43% 116.43% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
RPS 16.06 12.13 12.02 11.24 2.76 19.15 11.50 28.38% QoQ % 32.40% 0.92% 6.94% 307.25% -85.59% 66.52% - Horiz. % 139.65% 105.48% 104.52% 97.74% 24.00% 166.52% 100.00%
EPS 1.06 1.30 0.82 0.77 0.16 1.11 0.95 8.54% QoQ % -18.46% 58.54% 6.49% 381.25% -85.59% 16.84% - Horiz. % 111.58% 136.84% 86.32% 81.05% 16.84% 116.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5400 0.5200 0.5200 0.4700 0.4600 0.4600 0.4600 12.74% QoQ % 3.85% 0.00% 10.64% 2.17% 0.00% 0.00% - Horiz. % 117.39% 113.04% 113.04% 102.17% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
RPS 11.18 8.44 8.37 6.61 1.60 11.10 6.65 47.49% QoQ % 32.46% 0.84% 26.63% 313.12% -85.59% 66.92% - Horiz. % 168.12% 126.92% 125.86% 99.40% 24.06% 166.92% 100.00%
EPS 0.74 0.90 0.57 0.45 0.09 0.64 0.55 24.85% QoQ % -17.78% 57.89% 26.67% 400.00% -85.94% 16.36% - Horiz. % 134.55% 163.64% 103.64% 81.82% 16.36% 116.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3758 0.3619 0.3619 0.2763 0.2665 0.2665 0.2662 29.42% QoQ % 3.84% 0.00% 30.98% 3.68% 0.00% 0.11% - Horiz. % 141.17% 135.95% 135.95% 103.79% 100.11% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 30/09/20 -
Price 0.5700 0.6250 0.6000 0.7050 0.7700 0.6900 0.5550 -
P/RPS 3.55 5.15 4.99 6.27 27.95 3.60 4.83 -20.57% QoQ % -31.07% 3.21% -20.41% -77.57% 676.39% -25.47% - Horiz. % 73.50% 106.63% 103.31% 129.81% 578.67% 74.53% 100.00%
P/EPS 53.52 48.15 72.83 91.83 495.99 62.24 58.42 -6.34% QoQ % 11.15% -33.89% -20.69% -81.49% 696.90% 6.54% - Horiz. % 91.61% 82.42% 124.67% 157.19% 849.01% 106.54% 100.00%
EY 1.87 2.08 1.37 1.09 0.20 1.61 1.71 6.92% QoQ % -10.10% 51.82% 25.69% 445.00% -87.58% -5.85% - Horiz. % 109.36% 121.64% 80.12% 63.74% 11.70% 94.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.06 1.20 1.15 1.50 1.67 1.50 1.21 -9.43% QoQ % -11.67% 4.35% -23.33% -10.18% 11.33% 23.97% - Horiz. % 87.60% 99.17% 95.04% 123.97% 138.02% 123.97% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 30/09/20 CAGR
Date 29/03/22 07/12/21 22/09/21 - 22/03/21 22/03/21 09/11/20 -
Price 0.5650 0.5900 0.6600 0.6300 0.7100 0.7100 0.5800 -
P/RPS 3.52 4.86 5.49 5.61 25.77 3.71 5.05 -23.66% QoQ % -27.57% -11.48% -2.14% -78.23% 594.61% -26.53% - Horiz. % 69.70% 96.24% 108.71% 111.09% 510.30% 73.47% 100.00%
P/EPS 53.05 45.46 80.11 82.06 457.34 64.04 61.05 -9.97% QoQ % 16.70% -43.25% -2.38% -82.06% 614.15% 4.90% - Horiz. % 86.90% 74.46% 131.22% 134.41% 749.12% 104.90% 100.00%
EY 1.88 2.20 1.25 1.22 0.22 1.56 1.64 10.76% QoQ % -14.55% 76.00% 2.46% 454.55% -85.90% -4.88% - Horiz. % 114.63% 134.15% 76.22% 74.39% 13.41% 95.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.05 1.13 1.27 1.34 1.54 1.54 1.26 -12.75% QoQ % -7.08% -11.02% -5.22% -12.99% 0.00% 22.22% - Horiz. % 83.33% 89.68% 100.79% 106.35% 122.22% 122.22% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Kronologi Group-Quarterly result Q1 2022.pdf 
