[KRONO] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 32,500 41,895 41,979 40,433 38,758 42,737 28,104 10.18% QoQ % -22.43% -0.20% 3.82% 4.32% -9.31% 52.07% - Horiz. % 115.64% 149.07% 149.37% 143.87% 137.91% 152.07% 100.00%
PBT 4,015 3,797 6,929 5,049 2,888 3,578 2,848 25.75% QoQ % 5.74% -45.20% 37.24% 74.83% -19.28% 25.63% - Horiz. % 140.98% 133.32% 243.29% 177.28% 101.40% 125.63% 100.00%
Tax -325 1,035 -1,922 -550 -881 -143 -340 -2.97% QoQ % -131.40% 153.85% -249.45% 37.57% -516.08% 57.94% - Horiz. % 95.59% -304.41% 565.29% 161.76% 259.12% 42.06% 100.00%
NP 3,690 4,832 5,007 4,499 2,007 3,435 2,508 29.39% QoQ % -23.63% -3.50% 11.29% 124.17% -41.57% 36.96% - Horiz. % 147.13% 192.66% 199.64% 179.39% 80.02% 136.96% 100.00%
NP to SH 3,690 4,832 5,007 4,499 2,007 3,435 2,508 29.39% QoQ % -23.63% -3.50% 11.29% 124.17% -41.57% 36.96% - Horiz. % 147.13% 192.66% 199.64% 179.39% 80.02% 136.96% 100.00%
Tax Rate 8.09 % -27.26 % 27.74 % 10.89 % 30.51 % 4.00 % 11.94 % -22.88% QoQ % 129.68% -198.27% 154.73% -64.31% 662.75% -66.50% - Horiz. % 67.76% -228.31% 232.33% 91.21% 255.53% 33.50% 100.00%
Total Cost 28,810 37,063 36,972 35,934 36,751 39,302 25,596 8.21% QoQ % -22.27% 0.25% 2.89% -2.22% -6.49% 53.55% - Horiz. % 112.56% 144.80% 144.44% 140.39% 143.58% 153.55% 100.00%
Net Worth 167,500 147,348 133,191 129,686 108,446 108,661 82,409 60.53% QoQ % 13.68% 10.63% 2.70% 19.59% -0.20% 31.86% - Horiz. % 203.25% 178.80% 161.62% 157.37% 131.59% 131.86% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,976 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 216.16 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 167,500 147,348 133,191 129,686 108,446 108,661 82,409 60.53% QoQ % 13.68% 10.63% 2.70% 19.59% -0.20% 31.86% - Horiz. % 203.25% 178.80% 161.62% 157.37% 131.59% 131.86% 100.00%
NOSH 398,809 359,386 350,505 350,505 328,627 252,701 274,699 28.24% QoQ % 10.97% 2.53% 0.00% 6.66% 30.05% -8.01% - Horiz. % 145.18% 130.83% 127.60% 127.60% 119.63% 91.99% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.35 % 11.53 % 11.93 % 11.13 % 5.18 % 8.04 % 8.92 % 17.44% QoQ % -1.56% -3.35% 7.19% 114.86% -35.57% -9.87% - Horiz. % 127.24% 129.26% 133.74% 124.78% 58.07% 90.13% 100.00%
ROE 2.20 % 3.28 % 3.76 % 3.47 % 1.85 % 3.16 % 3.04 % -19.41% QoQ % -32.93% -12.77% 8.36% 87.57% -41.46% 3.95% - Horiz. % 72.37% 107.89% 123.68% 114.14% 60.86% 103.95% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.15 11.66 11.98 11.54 11.79 16.91 10.23 -14.07% QoQ % -30.10% -2.67% 3.81% -2.12% -30.28% 65.30% - Horiz. % 79.67% 113.98% 117.11% 112.81% 115.25% 165.30% 100.00%
EPS 0.93 1.34 1.43 1.28 0.61 1.36 0.91 1.46% QoQ % -30.60% -6.29% 11.72% 109.84% -55.15% 49.45% - Horiz. % 102.20% 147.25% 157.14% 140.66% 67.03% 149.45% 100.00%
DPS 2.00 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. % 100.00% - - - - - -
NAPS 0.4200 0.4100 0.3800 0.3700 0.3300 0.4300 0.3000 25.17% QoQ % 2.44% 7.89% 2.70% 12.12% -23.26% 43.33% - Horiz. % 140.00% 136.67% 126.67% 123.33% 110.00% 143.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.65 4.71 4.71 4.54 4.35 4.80 3.16 10.10% QoQ % -22.51% 0.00% 3.74% 4.37% -9.38% 51.90% - Horiz. % 115.51% 149.05% 149.05% 143.67% 137.66% 151.90% 100.00%
EPS 0.41 0.54 0.56 0.51 0.23 0.39 0.28 28.98% QoQ % -24.07% -3.57% 9.80% 121.74% -41.03% 39.29% - Horiz. % 146.43% 192.86% 200.00% 182.14% 82.14% 139.29% 100.00%
DPS 0.90 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. % 100.00% - - - - - -
NAPS 0.1881 0.1655 0.1496 0.1456 0.1218 0.1220 0.0926 60.46% QoQ % 13.66% 10.63% 2.75% 19.54% -0.16% 31.75% - Horiz. % 203.13% 178.73% 161.56% 157.24% 131.53% 131.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.5950 0.6050 0.7100 0.5850 0.5750 0.9250 0.9250 -
P/RPS 7.30 5.19 5.93 5.07 4.88 5.47 9.04 -13.29% QoQ % 40.66% -12.48% 16.96% 3.89% -10.79% -39.49% - Horiz. % 80.75% 57.41% 65.60% 56.08% 53.98% 60.51% 100.00%
P/EPS 64.31 45.00 49.70 45.58 94.15 68.05 101.31 -26.16% QoQ % 42.91% -9.46% 9.04% -51.59% 38.35% -32.83% - Horiz. % 63.48% 44.42% 49.06% 44.99% 92.93% 67.17% 100.00%
EY 1.56 2.22 2.01 2.19 1.06 1.47 0.99 35.45% QoQ % -29.73% 10.45% -8.22% 106.60% -27.89% 48.48% - Horiz. % 157.58% 224.24% 203.03% 221.21% 107.07% 148.48% 100.00%
DY 3.36 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. % 100.00% - - - - - -
P/NAPS 1.42 1.48 1.87 1.58 1.74 2.15 3.08 -40.35% QoQ % -4.05% -20.86% 18.35% -9.20% -19.07% -30.19% - Horiz. % 46.10% 48.05% 60.71% 51.30% 56.49% 69.81% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 -
Price 0.5600 0.6250 0.5450 0.7650 0.5950 0.8050 1.2500 -
P/RPS 6.87 5.36 4.55 6.63 5.04 4.76 12.22 -31.91% QoQ % 28.17% 17.80% -31.37% 31.55% 5.88% -61.05% - Horiz. % 56.22% 43.86% 37.23% 54.26% 41.24% 38.95% 100.00%
P/EPS 60.52 46.49 38.15 59.60 97.43 59.22 136.91 -42.00% QoQ % 30.18% 21.86% -35.99% -38.83% 64.52% -56.75% - Horiz. % 44.20% 33.96% 27.87% 43.53% 71.16% 43.25% 100.00%
EY 1.65 2.15 2.62 1.68 1.03 1.69 0.73 72.32% QoQ % -23.26% -17.94% 55.95% 63.11% -39.05% 131.51% - Horiz. % 226.03% 294.52% 358.90% 230.14% 141.10% 231.51% 100.00%
DY 3.57 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. % 100.00% - - - - - -
P/NAPS 1.33 1.52 1.43 2.07 1.80 1.87 4.17 -53.35% QoQ % -12.50% 6.29% -30.92% 15.00% -3.74% -55.16% - Horiz. % 31.89% 36.45% 34.29% 49.64% 43.17% 44.84% 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 2018.pdf 
