[KRONO] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 38,758 42,737 28,104 48,343 25,185 27,267 25,097 33.64% QoQ % -9.31% 52.07% -41.87% 91.95% -7.64% 8.65% - Horiz. % 154.43% 170.29% 111.98% 192.62% 100.35% 108.65% 100.00%
PBT 2,888 3,578 2,848 4,918 1,635 2,857 1,475 56.57% QoQ % -19.28% 25.63% -42.09% 200.80% -42.77% 93.69% - Horiz. % 195.80% 242.58% 193.08% 333.42% 110.85% 193.69% 100.00%
Tax -881 -143 -340 -842 409 -272 31 - QoQ % -516.08% 57.94% 59.62% -305.87% 250.37% -977.42% - Horiz. % -2,841.94% -461.29% -1,096.77% -2,716.13% 1,319.35% -877.42% 100.00%
NP 2,007 3,435 2,508 4,076 2,044 2,585 1,506 21.12% QoQ % -41.57% 36.96% -38.47% 99.41% -20.93% 71.65% - Horiz. % 133.27% 228.09% 166.53% 270.65% 135.72% 171.65% 100.00%
NP to SH 2,007 3,435 2,508 4,076 2,044 2,585 1,506 21.12% QoQ % -41.57% 36.96% -38.47% 99.41% -20.93% 71.65% - Horiz. % 133.27% 228.09% 166.53% 270.65% 135.72% 171.65% 100.00%
Tax Rate 30.51 % 4.00 % 11.94 % 17.12 % -25.02 % 9.52 % -2.10 % - QoQ % 662.75% -66.50% -30.26% 168.43% -362.82% 553.33% - Horiz. % -1,452.86% -190.48% -568.57% -815.24% 1,191.43% -453.33% 100.00%
Total Cost 36,751 39,302 25,596 44,267 23,141 24,682 23,591 34.42% QoQ % -6.49% 53.55% -42.18% 91.29% -6.24% 4.62% - Horiz. % 155.78% 166.60% 108.50% 187.64% 98.09% 104.62% 100.00%
Net Worth 108,446 108,661 82,409 55,625 50,328 45,537 37,649 102.57% QoQ % -0.20% 31.86% 48.15% 10.53% 10.52% 20.95% - Horiz. % 288.04% 288.61% 218.88% 147.74% 133.67% 120.95% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 108,446 108,661 82,409 55,625 50,328 45,537 37,649 102.57% QoQ % -0.20% 31.86% 48.15% 10.53% 10.52% 20.95% - Horiz. % 288.04% 288.61% 218.88% 147.74% 133.67% 120.95% 100.00%
NOSH 328,627 252,701 274,699 264,885 264,885 239,671 235,312 24.97% QoQ % 30.05% -8.01% 3.71% 0.00% 10.52% 1.85% - Horiz. % 139.66% 107.39% 116.74% 112.57% 112.57% 101.85% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.18 % 8.04 % 8.92 % 8.43 % 8.12 % 9.48 % 6.00 % -9.34% QoQ % -35.57% -9.87% 5.81% 3.82% -14.35% 58.00% - Horiz. % 86.33% 134.00% 148.67% 140.50% 135.33% 158.00% 100.00%
ROE 1.85 % 3.16 % 3.04 % 7.33 % 4.06 % 5.68 % 4.00 % -40.22% QoQ % -41.46% 3.95% -58.53% 80.54% -28.52% 42.00% - Horiz. % 46.25% 79.00% 76.00% 183.25% 101.50% 142.00% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.79 16.91 10.23 18.25 9.51 11.38 10.67 6.89% QoQ % -30.28% 65.30% -43.95% 91.90% -16.43% 6.65% - Horiz. % 110.50% 158.48% 95.88% 171.04% 89.13% 106.65% 100.00%
EPS 0.61 1.36 0.91 1.54 0.77 1.08 0.64 -3.15% QoQ % -55.15% 49.45% -40.91% 100.00% -28.70% 68.75% - Horiz. % 95.31% 212.50% 142.19% 240.62% 120.31% 168.75% 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 0.3300 0.4300 0.3000 0.2100 0.1900 0.1900 0.1600 62.10% QoQ % -23.26% 43.33% 42.86% 10.53% 0.00% 18.75% - Horiz. % 206.25% 268.75% 187.50% 131.25% 118.75% 118.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.35 4.80 3.16 5.43 2.83 3.06 2.82 33.54% QoQ % -9.38% 51.90% -41.80% 91.87% -7.52% 8.51% - Horiz. % 154.26% 170.21% 112.06% 192.55% 100.35% 108.51% 100.00%
EPS 0.23 0.39 0.28 0.46 0.23 0.29 0.17 22.35% QoQ % -41.03% 39.29% -39.13% 100.00% -20.69% 70.59% - Horiz. % 135.29% 229.41% 164.71% 270.59% 135.29% 170.59% 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 0.1218 0.1220 0.0926 0.0625 0.0565 0.0511 0.0423 102.53% QoQ % -0.16% 31.75% 48.16% 10.62% 10.57% 20.80% - Horiz. % 287.94% 288.42% 218.91% 147.75% 133.57% 120.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.5750 0.9250 0.9250 0.5650 0.3600 0.3100 0.2700 -
P/RPS 4.88 5.47 9.04 3.10 3.79 2.72 2.53 55.01% QoQ % -10.79% -39.49% 191.61% -18.21% 39.34% 7.51% - Horiz. % 192.89% 216.21% 357.31% 122.53% 149.80% 107.51% 100.00%
P/EPS 94.15 68.05 101.31 36.72 46.65 28.74 42.19 70.85% QoQ % 38.35% -32.83% 175.90% -21.29% 62.32% -31.88% - Horiz. % 223.16% 161.29% 240.13% 87.03% 110.57% 68.12% 100.00%
EY 1.06 1.47 0.99 2.72 2.14 3.48 2.37 -41.54% QoQ % -27.89% 48.48% -63.60% 27.10% -38.51% 46.84% - Horiz. % 44.73% 62.03% 41.77% 114.77% 90.30% 146.84% 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 1.74 2.15 3.08 2.69 1.89 1.63 1.69 1.96% QoQ % -19.07% -30.19% 14.50% 42.33% 15.95% -3.55% - Horiz. % 102.96% 127.22% 182.25% 159.17% 111.83% 96.45% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 -
Price 0.5950 0.8050 1.2500 0.7100 0.4700 0.3200 0.2450 -
P/RPS 5.04 4.76 12.22 3.89 4.94 2.81 2.30 68.79% QoQ % 5.88% -61.05% 214.14% -21.26% 75.80% 22.17% - Horiz. % 219.13% 206.96% 531.30% 169.13% 214.78% 122.17% 100.00%
P/EPS 97.43 59.22 136.91 46.14 60.91 29.67 38.28 86.52% QoQ % 64.52% -56.75% 196.73% -24.25% 105.29% -22.49% - Horiz. % 254.52% 154.70% 357.65% 120.53% 159.12% 77.51% 100.00%
EY 1.03 1.69 0.73 2.17 1.64 3.37 2.61 -46.23% QoQ % -39.05% 131.51% -66.36% 32.32% -51.34% 29.12% - Horiz. % 39.46% 64.75% 27.97% 83.14% 62.84% 129.12% 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 1.80 1.87 4.17 3.38 2.47 1.68 1.53 11.45% QoQ % -3.74% -55.16% 23.37% 36.84% 47.02% 9.80% - Horiz. % 117.65% 122.22% 272.55% 220.92% 161.44% 109.80% 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 2017.pdf 
