[KRONO] QoQ Quarter Result on 2020-06-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
Revenue 14,216 98,811 59,243 41,256 51,969 0 69,268 -76.68% QoQ % -85.61% 66.79% 43.60% -20.61% 0.00% 0.00% - Horiz. % 20.52% 142.65% 85.53% 59.56% 75.03% 0.00% 100.00%
PBT 853 7,387 5,240 1,794 525 0 5,112 -80.72% QoQ % -88.45% 40.97% 192.08% 241.71% 0.00% 0.00% - Horiz. % 16.69% 144.50% 102.50% 35.09% 10.27% 0.00% 100.00%
Tax -52 -1,667 -344 -555 -11,761 0 -2,071 -96.62% QoQ % 96.88% -384.59% 38.02% 95.28% 0.00% 0.00% - Horiz. % 2.51% 80.49% 16.61% 26.80% 567.89% -0.00% 100.00%
NP 801 5,720 4,896 1,239 -11,236 0 3,041 -70.67% QoQ % -86.00% 16.83% 295.16% 111.03% 0.00% 0.00% - Horiz. % 26.34% 188.10% 161.00% 40.74% -369.48% 0.00% 100.00%
NP to SH 801 5,720 4,896 1,239 -11,236 0 3,041 -70.67% QoQ % -86.00% 16.83% 295.16% 111.03% 0.00% 0.00% - Horiz. % 26.34% 188.10% 161.00% 40.74% -369.48% 0.00% 100.00%
Tax Rate 6.10 % 22.57 % 6.56 % 30.94 % 2,240.19 % - % 40.51 % -82.46% QoQ % -72.97% 244.05% -78.80% -98.62% 0.00% 0.00% - Horiz. % 15.06% 55.71% 16.19% 76.38% 5,529.97% 0.00% 100.00%
Total Cost 13,415 93,091 54,347 40,017 63,205 0 66,227 -76.96% QoQ % -85.59% 71.29% 35.81% -36.69% 0.00% 0.00% - Horiz. % 20.26% 140.56% 82.06% 60.42% 95.44% 0.00% 100.00%
Net Worth 237,338 237,338 237,049 231,896 231,650 211,499 211,499 11.18% QoQ % 0.00% 0.12% 2.22% 0.11% 9.53% 0.00% - Horiz. % 112.22% 112.22% 112.08% 109.64% 109.53% 100.00% 100.00%
Dividend 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 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 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
Net Worth 237,338 237,338 237,049 231,896 231,650 211,499 211,499 11.18% QoQ % 0.00% 0.12% 2.22% 0.11% 9.53% 0.00% - Horiz. % 112.22% 112.22% 112.08% 109.64% 109.53% 100.00% 100.00%
NOSH 515,954 515,954 515,325 515,325 514,779 459,782 459,782 11.18% QoQ % 0.00% 0.12% 0.00% 0.11% 11.96% 0.00% - Horiz. % 112.22% 112.22% 112.08% 112.08% 111.96% 100.00% 100.00%
Ratio Analysis 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
NP Margin 5.63 % 5.79 % 8.26 % 3.00 % -21.62 % - % 4.39 % 25.70% QoQ % -2.76% -29.90% 175.33% 113.88% 0.00% 0.00% - Horiz. % 128.25% 131.89% 188.15% 68.34% -492.48% 0.00% 100.00%
ROE 0.34 % 2.41 % 2.07 % 0.53 % -4.85 % - % 1.44 % -73.48% QoQ % -85.89% 16.43% 290.57% 110.93% 0.00% 0.00% - Horiz. % 23.61% 167.36% 143.75% 36.81% -336.81% 0.00% 100.00%
Per Share 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
RPS 2.76 19.15 11.50 8.01 10.10 - 15.07 -79.00% QoQ % -85.59% 66.52% 43.57% -20.69% 0.00% 0.00% - Horiz. % 18.31% 127.07% 76.31% 53.15% 67.02% 0.00% 100.00%
EPS 0.16 1.11 0.95 0.24 -2.18 0.00 0.66 -72.82% QoQ % -85.59% 16.84% 295.83% 111.01% 0.00% 0.00% - Horiz. % 24.24% 168.18% 143.94% 36.36% -330.30% 0.00% 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 0.4600 0.4600 0.4600 0.4500 0.4500 0.4600 0.4600 - QoQ % 0.00% 0.00% 2.22% 0.00% -2.17% 0.00% - Horiz. % 100.00% 100.00% 100.00% 97.83% 97.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
RPS 1.60 11.10 6.65 4.63 5.84 - 7.78 -76.64% QoQ % -85.59% 66.92% 43.63% -20.72% 0.00% 0.00% - Horiz. % 20.57% 142.67% 85.48% 59.51% 75.06% 0.00% 100.00%
EPS 0.09 0.64 0.55 0.14 -1.26 0.00 0.34 -70.54% QoQ % -85.94% 16.36% 292.86% 111.11% 0.00% 0.00% - Horiz. % 26.47% 188.24% 161.76% 41.18% -370.59% 0.00% 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 0.2665 0.2665 0.2662 0.2604 0.2602 0.2375 0.2375 11.17% QoQ % 0.00% 0.11% 2.23% 0.08% 9.56% 0.00% - Horiz. % 112.21% 112.21% 112.08% 109.64% 109.56% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
Date 29/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 -
Price 0.7700 0.6900 0.5550 0.5350 0.4300 0.7850 0.7500 -
P/RPS 27.95 3.60 4.83 6.68 4.26 0.00 4.98 388.39% QoQ % 676.39% -25.47% -27.69% 56.81% 0.00% 0.00% - Horiz. % 561.24% 72.29% 96.99% 134.14% 85.54% 0.00% 100.00%
P/EPS 495.99 62.24 58.42 222.52 -19.70 0.00 113.40 288.33% QoQ % 696.90% 6.54% -73.75% 1,229.54% 0.00% 0.00% - Horiz. % 437.38% 54.89% 51.52% 196.23% -17.37% 0.00% 100.00%
EY 0.20 1.61 1.71 0.45 -5.08 0.00 0.88 -74.39% QoQ % -87.58% -5.85% 280.00% 108.86% 0.00% 0.00% - Horiz. % 22.73% 182.95% 194.32% 51.14% -577.27% 0.00% 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 1.67 1.50 1.21 1.19 0.96 1.71 1.63 2.25% QoQ % 11.33% 23.97% 1.68% 23.96% -43.86% 4.91% - Horiz. % 102.45% 92.02% 74.23% 73.01% 58.90% 104.91% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/12/20 30/09/20 30/06/20 31/03/20 31/01/20 31/12/19 CAGR
Date 22/03/21 22/03/21 09/11/20 17/08/20 15/05/20 - 25/02/20 -
Price 0.7100 0.7100 0.5800 0.5750 0.6200 0.0000 0.8350 -
P/RPS 25.77 3.71 5.05 7.18 6.14 0.00 5.54 310.95% QoQ % 594.61% -26.53% -29.67% 16.94% 0.00% 0.00% - Horiz. % 465.16% 66.97% 91.16% 129.60% 110.83% 0.00% 100.00%
P/EPS 457.34 64.04 61.05 239.15 -28.41 0.00 126.25 226.55% QoQ % 614.15% 4.90% -74.47% 941.78% 0.00% 0.00% - Horiz. % 362.25% 50.72% 48.36% 189.43% -22.50% 0.00% 100.00%
EY 0.22 1.56 1.64 0.42 -3.52 0.00 0.79 -69.13% QoQ % -85.90% -4.88% 290.48% 111.93% 0.00% 0.00% - Horiz. % 27.85% 197.47% 207.59% 53.16% -445.57% 0.00% 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 1.54 1.54 1.26 1.28 1.38 0.00 1.82 -14.24% QoQ % 0.00% 22.22% -1.56% -7.25% 0.00% 0.00% - Horiz. % 84.62% 84.62% 69.23% 70.33% 75.82% 0.00% 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 2020.pdf 
