[KRONO] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 14,778 14,139 25,106 15,398 9,374 11,476 15,534 -3.27% QoQ % 4.52% -43.68% 63.05% 64.26% -18.32% -26.12% - Horiz. % 95.13% 91.02% 161.62% 99.12% 60.35% 73.88% 100.00%
PBT 1,590 1,623 4,749 125 -913 -1,086 1,818 -8.55% QoQ % -2.03% -65.82% 3,699.20% 113.69% 15.93% -159.74% - Horiz. % 87.46% 89.27% 261.22% 6.88% -50.22% -59.74% 100.00%
Tax 106 -249 -1,010 1,202 45 -62 -635 - QoQ % 142.57% 75.35% -184.03% 2,571.11% 172.58% 90.24% - Horiz. % -16.69% 39.21% 159.06% -189.29% -7.09% 9.76% 100.00%
NP 1,696 1,374 3,739 1,327 -868 -1,148 1,183 27.17% QoQ % 23.44% -63.25% 181.76% 252.88% 24.39% -197.04% - Horiz. % 143.36% 116.15% 316.06% 112.17% -73.37% -97.04% 100.00%
NP to SH 1,696 1,374 3,739 1,327 -868 -1,148 1,183 27.17% QoQ % 23.44% -63.25% 181.76% 252.88% 24.39% -197.04% - Horiz. % 143.36% 116.15% 316.06% 112.17% -73.37% -97.04% 100.00%
Tax Rate -6.67 % 15.34 % 21.27 % -961.60 % - % - % 34.93 % - QoQ % -143.48% -27.88% 102.21% 0.00% 0.00% 0.00% - Horiz. % -19.10% 43.92% 60.89% -2,752.93% 0.00% 0.00% 100.00%
Total Cost 13,082 12,765 21,367 14,071 10,242 12,624 14,351 -5.99% QoQ % 2.48% -40.26% 51.85% 37.39% -18.87% -12.03% - Horiz. % 91.16% 88.95% 148.89% 98.05% 71.37% 87.97% 100.00%
Net Worth 35,333 33,165 35,496 30,805 25,805 28,699 11,004 117.79% QoQ % 6.54% -6.57% 15.23% 19.38% -10.09% 160.80% - Horiz. % 321.08% 301.38% 322.56% 279.93% 234.50% 260.80% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 35,333 33,165 35,496 30,805 25,805 28,699 11,004 117.79% QoQ % 6.54% -6.57% 15.23% 19.38% -10.09% 160.80% - Horiz. % 321.08% 301.38% 322.56% 279.93% 234.50% 260.80% 100.00%
NOSH 235,555 236,896 236,645 236,964 234,594 239,166 91,705 87.66% QoQ % -0.57% 0.11% -0.13% 1.01% -1.91% 160.80% - Horiz. % 256.86% 258.32% 258.05% 258.40% 255.81% 260.80% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.48 % 9.72 % 14.89 % 8.62 % -9.26 % -10.00 % 7.62 % 31.45% QoQ % 18.11% -34.72% 72.74% 193.09% 7.40% -231.23% - Horiz. % 150.66% 127.56% 195.41% 113.12% -121.52% -131.23% 100.00%
ROE 4.80 % 4.14 % 10.53 % 4.31 % -3.36 % -4.00 % 10.75 % -41.61% QoQ % 15.94% -60.68% 144.32% 228.27% 16.00% -137.21% - Horiz. % 44.65% 38.51% 97.95% 40.09% -31.26% -37.21% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.27 5.97 10.61 6.50 4.00 4.80 16.94 -48.48% QoQ % 5.03% -43.73% 63.23% 62.50% -16.67% -71.66% - Horiz. % 37.01% 35.24% 62.63% 38.37% 23.61% 28.34% 100.00%
EPS 0.72 0.58 1.58 0.56 -0.37 -0.48 1.29 -32.23% QoQ % 24.14% -63.29% 182.14% 251.35% 22.92% -137.21% - Horiz. % 55.81% 44.96% 122.48% 43.41% -28.68% -37.21% 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 0.1500 0.1400 0.1500 0.1300 0.1100 0.1200 0.1200 16.06% QoQ % 7.14% -6.67% 15.38% 18.18% -8.33% 0.00% - Horiz. % 125.00% 116.67% 125.00% 108.33% 91.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.66 1.59 2.82 1.73 1.05 1.29 1.74 -3.09% QoQ % 4.40% -43.62% 63.01% 64.76% -18.60% -25.86% - Horiz. % 95.40% 91.38% 162.07% 99.43% 60.34% 74.14% 100.00%
EPS 0.19 0.15 0.42 0.15 -0.10 -0.13 0.13 28.82% QoQ % 26.67% -64.29% 180.00% 250.00% 23.08% -200.00% - Horiz. % 146.15% 115.38% 323.08% 115.38% -76.92% -100.00% 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 0.0397 0.0372 0.0399 0.0346 0.0290 0.0322 0.0124 117.38% QoQ % 6.72% -6.77% 15.32% 19.31% -9.94% 159.68% - Horiz. % 320.16% 300.00% 321.77% 279.03% 233.87% 259.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1900 0.2250 0.2050 0.1550 0.2200 0.3050 0.2350 -
P/RPS 3.03 3.77 1.93 2.39 5.51 6.36 1.39 68.20% QoQ % -19.63% 95.34% -19.25% -56.62% -13.36% 357.55% - Horiz. % 217.99% 271.22% 138.85% 171.94% 396.40% 457.55% 100.00%
P/EPS 26.39 38.79 12.97 27.68 -59.46 -63.54 18.22 28.04% QoQ % -31.97% 199.07% -53.14% 146.55% 6.42% -448.74% - Horiz. % 144.84% 212.90% 71.19% 151.92% -326.34% -348.74% 100.00%
EY 3.79 2.58 7.71 3.61 -1.68 -1.57 5.49 -21.91% QoQ % 46.90% -66.54% 113.57% 314.88% -7.01% -128.60% - Horiz. % 69.03% 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 1.27 1.61 1.37 1.19 2.00 2.54 1.96 -25.14% QoQ % -21.12% 17.52% 15.13% -40.50% -21.26% 29.59% - Horiz. % 64.80% 82.14% 69.90% 60.71% 102.04% 129.59% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 27/10/15 24/08/15 29/05/15 26/02/15 -
Price 0.2000 0.2150 0.1600 0.1850 0.1200 0.3100 0.3250 -
P/RPS 3.19 3.60 1.51 2.85 3.00 6.46 1.92 40.32% QoQ % -11.39% 138.41% -47.02% -5.00% -53.56% 236.46% - Horiz. % 166.15% 187.50% 78.65% 148.44% 156.25% 336.46% 100.00%
P/EPS 27.78 37.07 10.13 33.04 -32.43 -64.58 25.19 6.75% QoQ % -25.06% 265.94% -69.34% 201.88% 49.78% -356.37% - Horiz. % 110.28% 147.16% 40.21% 131.16% -128.74% -256.37% 100.00%
EY 3.60 2.70 9.88 3.03 -3.08 -1.55 3.97 -6.32% QoQ % 33.33% -72.67% 226.07% 198.38% -98.71% -139.04% - Horiz. % 90.68% 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 1.33 1.54 1.07 1.42 1.09 2.58 2.71 -37.81% QoQ % -13.64% 43.93% -24.65% 30.28% -57.75% -4.80% - Horiz. % 49.08% 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 Q3 2015.pdf 
