[KRONO] QoQ Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 14,139 25,106 15,398 9,374 11,476 15,534 11,028 18.00% QoQ % -43.68% 63.05% 64.26% -18.32% -26.12% 40.86% - Horiz. % 128.21% 227.66% 139.63% 85.00% 104.06% 140.86% 100.00%
PBT 1,623 4,749 125 -913 -1,086 1,818 1,465 7.06% QoQ % -65.82% 3,699.20% 113.69% 15.93% -159.74% 24.10% - Horiz. % 110.78% 324.16% 8.53% -62.32% -74.13% 124.10% 100.00%
Tax -249 -1,010 1,202 45 -62 -635 -2 2,386.02% QoQ % 75.35% -184.03% 2,571.11% 172.58% 90.24% -31,650.00% - Horiz. % 12,450.00% 50,500.00% -60,100.00% -2,250.00% 3,100.00% 31,750.00% 100.00%
NP 1,374 3,739 1,327 -868 -1,148 1,183 1,463 -4.09% QoQ % -63.25% 181.76% 252.88% 24.39% -197.04% -19.14% - Horiz. % 93.92% 255.57% 90.70% -59.33% -78.47% 80.86% 100.00%
NP to SH 1,374 3,739 1,327 -868 -1,148 1,183 1,663 -11.94% QoQ % -63.25% 181.76% 252.88% 24.39% -197.04% -28.86% - Horiz. % 82.62% 224.83% 79.80% -52.19% -69.03% 71.14% 100.00%
Tax Rate 15.34 % 21.27 % -961.60 % - % - % 34.93 % 0.14 % 2,183.27% QoQ % -27.88% 102.21% 0.00% 0.00% 0.00% 24,850.00% - Horiz. % 10,957.14% 15,192.86% -686,857.12% 0.00% 0.00% 24,950.00% 100.00%
Total Cost 12,765 21,367 14,071 10,242 12,624 14,351 9,565 21.19% QoQ % -40.26% 51.85% 37.39% -18.87% -12.03% 50.04% - Horiz. % 133.46% 223.39% 147.11% 107.08% 131.98% 150.04% 100.00%
Net Worth 33,165 35,496 30,805 25,805 28,699 11,004 1,778 601.94% QoQ % -6.57% 15.23% 19.38% -10.09% 160.80% 518.72% - Horiz. % 1,864.69% 1,995.76% 1,731.99% 1,450.88% 1,613.62% 618.72% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 33,165 35,496 30,805 25,805 28,699 11,004 1,778 601.94% QoQ % -6.57% 15.23% 19.38% -10.09% 160.80% 518.72% - Horiz. % 1,864.69% 1,995.76% 1,731.99% 1,450.88% 1,613.62% 618.72% 100.00%
NOSH 236,896 236,645 236,964 234,594 239,166 91,705 29,643 299.21% QoQ % 0.11% -0.13% 1.01% -1.91% 160.80% 209.36% - Horiz. % 799.15% 798.31% 799.38% 791.39% 806.81% 309.36% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.72 % 14.89 % 8.62 % -9.26 % -10.00 % 7.62 % 13.27 % -18.73% QoQ % -34.72% 72.74% 193.09% 7.40% -231.23% -42.58% - Horiz. % 73.25% 112.21% 64.96% -69.78% -75.36% 57.42% 100.00%
ROE 4.14 % 10.53 % 4.31 % -3.36 % -4.00 % 10.75 % 93.50 % -87.46% QoQ % -60.68% 144.32% 228.27% 16.00% -137.21% -88.50% - Horiz. % 4.43% 11.26% 4.61% -3.59% -4.28% 11.50% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.97 10.61 6.50 4.00 4.80 16.94 37.20 -70.44% QoQ % -43.73% 63.23% 62.50% -16.67% -71.66% -54.46% - Horiz. % 16.05% 28.52% 17.47% 10.75% 12.90% 45.54% 100.00%
EPS 0.58 1.58 0.56 -0.37 -0.48 1.29 5.61 -77.94% QoQ % -63.29% 182.14% 251.35% 22.92% -137.21% -77.01% - Horiz. % 10.34% 28.16% 9.98% -6.60% -8.56% 22.99% 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 0.1400 0.1500 0.1300 0.1100 0.1200 0.1200 0.0600 75.83% QoQ % -6.67% 15.38% 18.18% -8.33% 0.00% 100.00% - Horiz. % 233.33% 250.00% 216.67% 183.33% 200.00% 200.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.59 2.82 1.73 1.05 1.29 1.74 1.24 18.01% QoQ % -43.62% 63.01% 64.76% -18.60% -25.86% 40.32% - Horiz. % 128.23% 227.42% 139.52% 84.68% 104.03% 140.32% 100.00%
EPS 0.15 0.42 0.15 -0.10 -0.13 0.13 0.19 -14.57% QoQ % -64.29% 180.00% 250.00% 23.08% -200.00% -31.58% - Horiz. % 78.95% 221.05% 78.95% -52.63% -68.42% 68.42% 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 0.0372 0.0399 0.0346 0.0290 0.0322 0.0124 0.0020 600.76% QoQ % -6.77% 15.32% 19.31% -9.94% 159.68% 520.00% - Horiz. % 1,860.00% 1,995.00% 1,730.00% 1,450.00% 1,610.00% 620.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 0.2250 0.2050 0.1550 0.2200 0.3050 0.2350 0.0000 -
P/RPS 3.77 1.93 2.39 5.51 6.36 1.39 0.00 - QoQ % 95.34% -19.25% -56.62% -13.36% 357.55% 0.00% - Horiz. % 271.22% 138.85% 171.94% 396.40% 457.55% 100.00% -
P/EPS 38.79 12.97 27.68 -59.46 -63.54 18.22 0.00 - QoQ % 199.07% -53.14% 146.55% 6.42% -448.74% 0.00% - Horiz. % 212.90% 71.19% 151.92% -326.34% -348.74% 100.00% -
EY 2.58 7.71 3.61 -1.68 -1.57 5.49 0.00 - QoQ % -66.54% 113.57% 314.88% -7.01% -128.60% 0.00% - Horiz. % 46.99% 140.44% 65.76% -30.60% -28.60% 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 1.61 1.37 1.19 2.00 2.54 1.96 0.00 - QoQ % 17.52% 15.13% -40.50% -21.26% 29.59% 0.00% - Horiz. % 82.14% 69.90% 60.71% 102.04% 129.59% 100.00% -
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 26/02/15 - -
Price 0.2150 0.1600 0.1850 0.1200 0.3100 0.3250 0.0000 -
P/RPS 3.60 1.51 2.85 3.00 6.46 1.92 0.00 - QoQ % 138.41% -47.02% -5.00% -53.56% 236.46% 0.00% - Horiz. % 187.50% 78.65% 148.44% 156.25% 336.46% 100.00% -
P/EPS 37.07 10.13 33.04 -32.43 -64.58 25.19 0.00 - QoQ % 265.94% -69.34% 201.88% 49.78% -356.37% 0.00% - Horiz. % 147.16% 40.21% 131.16% -128.74% -256.37% 100.00% -
EY 2.70 9.88 3.03 -3.08 -1.55 3.97 0.00 - QoQ % -72.67% 226.07% 198.38% -98.71% -139.04% 0.00% - Horiz. % 68.01% 248.87% 76.32% -77.58% -39.04% 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 1.54 1.07 1.42 1.09 2.58 2.71 0.00 - QoQ % 43.93% -24.65% 30.28% -57.75% -4.80% 0.00% - Horiz. % 56.83% 39.48% 52.40% 40.22% 95.20% 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 Q2 2015.pdf 
