[KRONO] QoQ Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 106,129 87,653 63,126 57,330 99,530 75,150 74,508 26.51% QoQ % 21.08% 38.85% 10.11% -42.40% 32.44% 0.86% - Horiz. % 142.44% 117.64% 84.72% 76.94% 133.58% 100.86% 100.00%
PBT 14,030 7,632 4,479 3,321 7,591 9,696 6,230 71.56% QoQ % 83.83% 70.40% 34.87% -56.25% -21.71% 55.63% - Horiz. % 225.20% 122.50% 71.89% 53.31% 121.85% 155.63% 100.00%
Tax -1,596 -378 -1,375 -1,108 -992 -1,653 -1,125 26.18% QoQ % -322.22% 72.51% -24.10% -11.69% 39.99% -46.93% - Horiz. % 141.87% 33.60% 122.22% 98.49% 88.18% 146.93% 100.00%
NP 12,434 7,254 3,104 2,213 6,599 8,043 5,105 80.73% QoQ % 71.41% 133.70% 40.26% -66.46% -17.95% 57.55% - Horiz. % 243.57% 142.10% 60.80% 43.35% 129.27% 157.55% 100.00%
NP to SH 12,434 7,254 3,104 2,213 6,599 8,043 5,105 80.73% QoQ % 71.41% 133.70% 40.26% -66.46% -17.95% 57.55% - Horiz. % 243.57% 142.10% 60.80% 43.35% 129.27% 157.55% 100.00%
Tax Rate 11.38 % 4.95 % 30.70 % 33.36 % 13.07 % 17.05 % 18.06 % -26.44% QoQ % 129.90% -83.88% -7.97% 155.24% -23.34% -5.59% - Horiz. % 63.01% 27.41% 169.99% 184.72% 72.37% 94.41% 100.00%
Total Cost 93,695 80,399 60,022 55,117 92,931 67,107 69,403 22.08% QoQ % 16.54% 33.95% 8.90% -40.69% 38.48% -3.31% - Horiz. % 135.00% 115.84% 86.48% 79.42% 133.90% 96.69% 100.00%
Net Worth 409,123 409,123 395,016 387,961 334,613 322,220 322,220 17.20% QoQ % 0.00% 3.57% 1.82% 15.94% 3.85% 0.00% - Horiz. % 126.97% 126.97% 122.59% 120.40% 103.85% 100.00% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 409,123 409,123 395,016 387,961 334,613 322,220 322,220 17.20% QoQ % 0.00% 3.57% 1.82% 15.94% 3.85% 0.00% - Horiz. % 126.97% 126.97% 122.59% 120.40% 103.85% 100.00% 100.00%
NOSH 705,386 705,386 705,386 705,385 619,655 619,655 619,655 9.00% QoQ % 0.00% 0.00% 0.00% 13.84% 0.00% 0.00% - Horiz. % 113.84% 113.84% 113.84% 113.84% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 11.72 % 8.28 % 4.92 % 3.86 % 6.63 % 10.70 % 6.85 % 42.91% QoQ % 41.55% 68.29% 27.46% -41.78% -38.04% 56.20% - Horiz. % 171.09% 120.88% 71.82% 56.35% 96.79% 156.20% 100.00%
ROE 3.04 % 1.77 % 0.79 % 0.57 % 1.97 % 2.50 % 1.58 % 54.51% QoQ % 71.75% 124.05% 38.60% -71.07% -21.20% 58.23% - Horiz. % 192.41% 112.03% 50.00% 36.08% 124.68% 158.23% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 15.05 12.43 8.95 8.13 16.06 12.13 12.02 16.12% QoQ % 21.08% 38.88% 10.09% -49.38% 32.40% 0.92% - Horiz. % 125.21% 103.41% 74.46% 67.64% 133.61% 100.92% 100.00%
EPS 1.76 1.03 0.44 0.31 1.06 1.30 0.82 66.16% QoQ % 70.87% 134.09% 41.94% -70.75% -18.46% 58.54% - Horiz. % 214.63% 125.61% 53.66% 37.80% 129.27% 158.54% 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 0.5800 0.5800 0.5600 0.5500 0.5400 0.5200 0.5200 7.53% QoQ % 0.00% 3.57% 1.82% 1.85% 3.85% 0.00% - Horiz. % 111.54% 111.54% 107.69% 105.77% 103.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,818 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 11.95 9.87 7.11 6.45 11.20 8.46 8.39 26.51% QoQ % 21.07% 38.82% 10.23% -42.41% 32.39% 0.83% - Horiz. % 142.43% 117.64% 84.74% 76.88% 133.49% 100.83% 100.00%
EPS 1.40 0.82 0.35 0.25 0.74 0.91 0.57 81.74% QoQ % 70.73% 134.29% 40.00% -66.22% -18.68% 59.65% - Horiz. % 245.61% 143.86% 61.40% 43.86% 129.82% 159.65% 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 0.4605 0.4605 0.4446 0.4367 0.3766 0.3627 0.3627 17.20% QoQ % 0.00% 3.58% 1.81% 15.96% 3.83% 0.00% - Horiz. % 126.96% 126.96% 122.58% 120.40% 103.83% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.5150 0.4000 0.5050 0.5200 0.5700 0.6250 0.6000 -
P/RPS 3.42 3.22 5.64 6.40 3.55 5.15 4.99 -22.21% QoQ % 6.21% -42.91% -11.88% 80.28% -31.07% 3.21% - Horiz. % 68.54% 64.53% 113.03% 128.26% 71.14% 103.21% 100.00%
P/EPS 29.22 38.90 114.76 165.75 53.52 48.15 72.83 -45.51% QoQ % -24.88% -66.10% -30.76% 209.70% 11.15% -33.89% - Horiz. % 40.12% 53.41% 157.57% 227.58% 73.49% 66.11% 100.00%
EY 3.42 2.57 0.87 0.60 1.87 2.08 1.37 83.72% QoQ % 33.07% 195.40% 45.00% -67.91% -10.10% 51.82% - Horiz. % 249.64% 187.59% 63.50% 43.80% 136.50% 151.82% 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 0.89 0.69 0.90 0.95 1.06 1.20 1.15 -15.67% QoQ % 28.99% -23.33% -5.26% -10.38% -11.67% 4.35% - Horiz. % 77.39% 60.00% 78.26% 82.61% 92.17% 104.35% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 29/03/23 - 21/09/22 22/06/22 29/03/22 07/12/21 22/09/21 -
Price 0.5300 0.4800 0.4900 0.4550 0.5650 0.5900 0.6600 -
P/RPS 3.52 3.86 5.48 5.60 3.52 4.86 5.49 -25.58% QoQ % -8.81% -29.56% -2.14% 59.09% -27.57% -11.48% - Horiz. % 64.12% 70.31% 99.82% 102.00% 64.12% 88.52% 100.00%
P/EPS 30.07 46.68 111.35 145.03 53.05 45.46 80.11 -47.87% QoQ % -35.58% -58.08% -23.22% 173.38% 16.70% -43.25% - Horiz. % 37.54% 58.27% 139.00% 181.04% 66.22% 56.75% 100.00%
EY 3.33 2.14 0.90 0.69 1.88 2.20 1.25 91.83% QoQ % 55.61% 137.78% 30.43% -63.30% -14.55% 76.00% - Horiz. % 266.40% 171.20% 72.00% 55.20% 150.40% 176.00% 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 0.91 0.83 0.88 0.83 1.05 1.13 1.27 -19.88% QoQ % 9.64% -5.68% 6.02% -20.95% -7.08% -11.02% - Horiz. % 71.65% 65.35% 69.29% 65.35% 82.68% 88.98% 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