[KRONO] QoQ Quarter Result on 2019-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 51,969 0 69,268 81,662 52,071 32,500 41,895 18.82% QoQ % 0.00% 0.00% -15.18% 56.83% 60.22% -22.43% - Horiz. % 124.05% 0.00% 165.34% 194.92% 124.29% 77.57% 100.00%
PBT 525 0 5,112 8,465 6,295 4,015 3,797 -79.48% QoQ % 0.00% 0.00% -39.61% 34.47% 56.79% 5.74% - Horiz. % 13.83% 0.00% 134.63% 222.94% 165.79% 105.74% 100.00%
Tax -11,761 0 -2,071 -1,690 -1,235 -325 1,035 - QoQ % 0.00% 0.00% -22.54% -36.84% -280.00% -131.40% - Horiz. % -1,136.33% 0.00% -200.10% -163.29% -119.32% -31.40% 100.00%
NP -11,236 0 3,041 6,775 5,060 3,690 4,832 - QoQ % 0.00% 0.00% -55.11% 33.89% 37.13% -23.63% - Horiz. % -232.53% 0.00% 62.93% 140.21% 104.72% 76.37% 100.00%
NP to SH -11,236 0 3,041 6,775 5,060 3,690 4,832 - QoQ % 0.00% 0.00% -55.11% 33.89% 37.13% -23.63% - Horiz. % -232.53% 0.00% 62.93% 140.21% 104.72% 76.37% 100.00%
Tax Rate 2,240.19 % - % 40.51 % 19.96 % 19.62 % 8.09 % -27.26 % - QoQ % 0.00% 0.00% 102.96% 1.73% 142.52% 129.68% - Horiz. % -8,217.87% 0.00% -148.61% -73.22% -71.97% -29.68% 100.00%
Total Cost 63,205 0 66,227 74,887 47,011 28,810 37,063 53.30% QoQ % 0.00% 0.00% -11.56% 59.30% 63.18% -22.27% - Horiz. % 170.53% 0.00% 178.69% 202.05% 126.84% 77.73% 100.00%
Net Worth 231,650 211,499 211,499 206,901 202,304 167,500 147,348 43.64% QoQ % 9.53% 0.00% 2.22% 2.27% 20.78% 13.68% - Horiz. % 157.21% 143.54% 143.54% 140.42% 137.30% 113.68% 100.00%
Dividend 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 7,976 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 216.16 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 231,650 211,499 211,499 206,901 202,304 167,500 147,348 43.64% QoQ % 9.53% 0.00% 2.22% 2.27% 20.78% 13.68% - Horiz. % 157.21% 143.54% 143.54% 140.42% 137.30% 113.68% 100.00%
NOSH 514,779 459,782 459,782 459,782 459,782 398,809 359,386 33.33% QoQ % 11.96% 0.00% 0.00% 0.00% 15.29% 10.97% - Horiz. % 143.24% 127.94% 127.94% 127.94% 127.94% 110.97% 100.00%
Ratio Analysis 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -21.62 % - % 4.39 % 8.30 % 9.72 % 11.35 % 11.53 % - QoQ % 0.00% 0.00% -47.11% -14.61% -14.36% -1.56% - Horiz. % -187.51% 0.00% 38.07% 71.99% 84.30% 98.44% 100.00%
ROE -4.85 % - % 1.44 % 3.27 % 2.50 % 2.20 % 3.28 % - QoQ % 0.00% 0.00% -55.96% 30.80% 13.64% -32.93% - Horiz. % -147.87% 0.00% 43.90% 99.70% 76.22% 67.07% 100.00%
Per Share 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.10 - 15.07 17.76 11.33 8.15 11.66 -10.86% QoQ % 0.00% 0.00% -15.15% 56.75% 39.02% -30.10% - Horiz. % 86.62% 0.00% 129.25% 152.32% 97.17% 69.90% 100.00%
EPS -2.18 0.00 0.66 1.47 1.10 0.93 1.34 - QoQ % 0.00% 0.00% -55.10% 33.64% 18.28% -30.60% - Horiz. % -162.69% 0.00% 49.25% 109.70% 82.09% 69.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4500 0.4600 0.4600 0.4500 0.4400 0.4200 0.4100 7.74% QoQ % -2.17% 0.00% 2.22% 2.27% 4.76% 2.44% - Horiz. % 109.76% 112.20% 112.20% 109.76% 107.32% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,818 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.85 - 7.80 9.19 5.86 3.66 4.72 18.74% QoQ % 0.00% 0.00% -15.13% 56.83% 60.11% -22.46% - Horiz. % 123.94% 0.00% 165.25% 194.70% 124.15% 77.54% 100.00%
EPS -1.26 0.00 0.34 0.76 0.57 0.42 0.54 - QoQ % 0.00% 0.00% -55.26% 33.33% 35.71% -22.22% - Horiz. % -233.33% 0.00% 62.96% 140.74% 105.56% 77.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2607 0.2381 0.2381 0.2329 0.2277 0.1885 0.1659 43.59% QoQ % 9.49% 0.00% 2.23% 2.28% 20.80% 13.62% - Horiz. % 157.14% 143.52% 143.52% 140.39% 137.25% 113.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 31/03/20 31/01/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4300 0.7850 0.7500 0.6100 0.5550 0.5950 0.6050 -
P/RPS 4.26 0.00 4.98 3.43 4.90 7.30 5.19 -14.62% QoQ % 0.00% 0.00% 45.19% -30.00% -32.88% 40.66% - Horiz. % 82.08% 0.00% 95.95% 66.09% 94.41% 140.66% 100.00%
P/EPS -19.70 0.00 113.40 41.40 50.43 64.31 45.00 - QoQ % 0.00% 0.00% 173.91% -17.91% -21.58% 42.91% - Horiz. % -43.78% 0.00% 252.00% 92.00% 112.07% 142.91% 100.00%
EY -5.08 0.00 0.88 2.42 1.98 1.56 2.22 - QoQ % 0.00% 0.00% -63.64% 22.22% 26.92% -29.73% - Horiz. % -228.83% 0.00% 39.64% 109.01% 89.19% 70.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.36 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.96 1.71 1.63 1.36 1.26 1.42 1.48 -29.28% QoQ % -43.86% 4.91% 19.85% 7.94% -11.27% -4.05% - Horiz. % 64.86% 115.54% 110.14% 91.89% 85.14% 95.95% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/01/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 15/05/20 - 25/02/20 30/10/19 19/08/19 21/05/19 28/02/19 -
Price 0.6200 0.0000 0.8350 0.6800 0.6100 0.5600 0.6250 -
P/RPS 6.14 0.00 5.54 3.83 5.39 6.87 5.36 11.49% QoQ % 0.00% 0.00% 44.65% -28.94% -21.54% 28.17% - Horiz. % 114.55% 0.00% 103.36% 71.46% 100.56% 128.17% 100.00%
P/EPS -28.41 0.00 126.25 46.15 55.43 60.52 46.49 - QoQ % 0.00% 0.00% 173.56% -16.74% -8.41% 30.18% - Horiz. % -61.11% 0.00% 271.56% 99.27% 119.23% 130.18% 100.00%
EY -3.52 0.00 0.79 2.17 1.80 1.65 2.15 - QoQ % 0.00% 0.00% -63.59% 20.56% 9.09% -23.26% - Horiz. % -163.72% 0.00% 36.74% 100.93% 83.72% 76.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.38 0.00 1.82 1.51 1.39 1.33 1.52 -7.44% QoQ % 0.00% 0.00% 20.53% 8.63% 4.51% -12.50% - Horiz. % 90.79% 0.00% 119.74% 99.34% 91.45% 87.50% 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