[KRONO] QoQ Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 48,343 25,185 27,267 25,097 14,778 14,139 25,106 54.84% QoQ % 91.95% -7.64% 8.65% 69.83% 4.52% -43.68% - Horiz. % 192.56% 100.31% 108.61% 99.96% 58.86% 56.32% 100.00%
PBT 4,918 1,635 2,857 1,475 1,590 1,623 4,749 2.36% QoQ % 200.80% -42.77% 93.69% -7.23% -2.03% -65.82% - Horiz. % 103.56% 34.43% 60.16% 31.06% 33.48% 34.18% 100.00%
Tax -842 409 -272 31 106 -249 -1,010 -11.43% QoQ % -305.87% 250.37% -977.42% -70.75% 142.57% 75.35% - Horiz. % 83.37% -40.50% 26.93% -3.07% -10.50% 24.65% 100.00%
NP 4,076 2,044 2,585 1,506 1,696 1,374 3,739 5.93% QoQ % 99.41% -20.93% 71.65% -11.20% 23.44% -63.25% - Horiz. % 109.01% 54.67% 69.14% 40.28% 45.36% 36.75% 100.00%
NP to SH 4,076 2,044 2,585 1,506 1,696 1,374 3,739 5.93% QoQ % 99.41% -20.93% 71.65% -11.20% 23.44% -63.25% - Horiz. % 109.01% 54.67% 69.14% 40.28% 45.36% 36.75% 100.00%
Tax Rate 17.12 % -25.02 % 9.52 % -2.10 % -6.67 % 15.34 % 21.27 % -13.48% QoQ % 168.43% -362.82% 553.33% 68.52% -143.48% -27.88% - Horiz. % 80.49% -117.63% 44.76% -9.87% -31.36% 72.12% 100.00%
Total Cost 44,267 23,141 24,682 23,591 13,082 12,765 21,367 62.59% QoQ % 91.29% -6.24% 4.62% 80.33% 2.48% -40.26% - Horiz. % 207.17% 108.30% 115.51% 110.41% 61.23% 59.74% 100.00%
Net Worth 55,625 50,328 45,537 37,649 35,333 33,165 35,496 34.95% QoQ % 10.53% 10.52% 20.95% 6.56% 6.54% -6.57% - Horiz. % 156.71% 141.78% 128.29% 106.07% 99.54% 93.43% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 55,625 50,328 45,537 37,649 35,333 33,165 35,496 34.95% QoQ % 10.53% 10.52% 20.95% 6.56% 6.54% -6.57% - Horiz. % 156.71% 141.78% 128.29% 106.07% 99.54% 93.43% 100.00%
NOSH 264,885 264,885 239,671 235,312 235,555 236,896 236,645 7.81% QoQ % 0.00% 10.52% 1.85% -0.10% -0.57% 0.11% - Horiz. % 111.93% 111.93% 101.28% 99.44% 99.54% 100.11% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.43 % 8.12 % 9.48 % 6.00 % 11.48 % 9.72 % 14.89 % -31.59% QoQ % 3.82% -14.35% 58.00% -47.74% 18.11% -34.72% - Horiz. % 56.62% 54.53% 63.67% 40.30% 77.10% 65.28% 100.00%
ROE 7.33 % 4.06 % 5.68 % 4.00 % 4.80 % 4.14 % 10.53 % -21.47% QoQ % 80.54% -28.52% 42.00% -16.67% 15.94% -60.68% - Horiz. % 69.61% 38.56% 53.94% 37.99% 45.58% 39.32% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.25 9.51 11.38 10.67 6.27 5.97 10.61 43.61% QoQ % 91.90% -16.43% 6.65% 70.18% 5.03% -43.73% - Horiz. % 172.01% 89.63% 107.26% 100.57% 59.10% 56.27% 100.00%
EPS 1.54 0.77 1.08 0.64 0.72 0.58 1.58 -1.70% QoQ % 100.00% -28.70% 68.75% -11.11% 24.14% -63.29% - Horiz. % 97.47% 48.73% 68.35% 40.51% 45.57% 36.71% 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 0.2100 0.1900 0.1900 0.1600 0.1500 0.1400 0.1500 25.17% QoQ % 10.53% 0.00% 18.75% 6.67% 7.14% -6.67% - Horiz. % 140.00% 126.67% 126.67% 106.67% 100.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.43 2.83 3.06 2.82 1.66 1.59 2.82 54.84% QoQ % 91.87% -7.52% 8.51% 69.88% 4.40% -43.62% - Horiz. % 192.55% 100.35% 108.51% 100.00% 58.87% 56.38% 100.00%
EPS 0.46 0.23 0.29 0.17 0.19 0.15 0.42 6.26% QoQ % 100.00% -20.69% 70.59% -10.53% 26.67% -64.29% - Horiz. % 109.52% 54.76% 69.05% 40.48% 45.24% 35.71% 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 0.0625 0.0565 0.0511 0.0423 0.0397 0.0372 0.0399 34.91% QoQ % 10.62% 10.57% 20.80% 6.55% 6.72% -6.77% - Horiz. % 156.64% 141.60% 128.07% 106.02% 99.50% 93.23% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.5650 0.3600 0.3100 0.2700 0.1900 0.2250 0.2050 -
P/RPS 3.10 3.79 2.72 2.53 3.03 3.77 1.93 37.19% QoQ % -18.21% 39.34% 7.51% -16.50% -19.63% 95.34% - Horiz. % 160.62% 196.37% 140.93% 131.09% 156.99% 195.34% 100.00%
P/EPS 36.72 46.65 28.74 42.19 26.39 38.79 12.97 100.26% QoQ % -21.29% 62.32% -31.88% 59.87% -31.97% 199.07% - Horiz. % 283.11% 359.68% 221.59% 325.29% 203.47% 299.07% 100.00%
EY 2.72 2.14 3.48 2.37 3.79 2.58 7.71 -50.10% QoQ % 27.10% -38.51% 46.84% -37.47% 46.90% -66.54% - Horiz. % 35.28% 27.76% 45.14% 30.74% 49.16% 33.46% 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 2.69 1.89 1.63 1.69 1.27 1.61 1.37 56.87% QoQ % 42.33% 15.95% -3.55% 33.07% -21.12% 17.52% - Horiz. % 196.35% 137.96% 118.98% 123.36% 92.70% 117.52% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 25/05/16 26/02/16 -
Price 0.7100 0.4700 0.3200 0.2450 0.2000 0.2150 0.1600 -
P/RPS 3.89 4.94 2.81 2.30 3.19 3.60 1.51 88.03% QoQ % -21.26% 75.80% 22.17% -27.90% -11.39% 138.41% - Horiz. % 257.62% 327.15% 186.09% 152.32% 211.26% 238.41% 100.00%
P/EPS 46.14 60.91 29.67 38.28 27.78 37.07 10.13 175.03% QoQ % -24.25% 105.29% -22.49% 37.80% -25.06% 265.94% - Horiz. % 455.48% 601.28% 292.89% 377.89% 274.23% 365.94% 100.00%
EY 2.17 1.64 3.37 2.61 3.60 2.70 9.88 -63.63% QoQ % 32.32% -51.34% 29.12% -27.50% 33.33% -72.67% - Horiz. % 21.96% 16.60% 34.11% 26.42% 36.44% 27.33% 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 3.38 2.47 1.68 1.53 1.33 1.54 1.07 115.44% QoQ % 36.84% 47.02% 9.80% 15.04% -13.64% 43.93% - Horiz. % 315.89% 230.84% 157.01% 142.99% 124.30% 143.93% 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-Notes to result Q3 2016.pdf 
