[KRONO] QoQ Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 15,398 9,374 11,476 15,534 11,028 - - - QoQ % 64.26% -18.32% -26.12% 40.86% 0.00% 0.00% - Horiz. % 139.63% 85.00% 104.06% 140.86% 100.00% - -
PBT 125 -913 -1,086 1,818 1,465 - - - QoQ % 113.69% 15.93% -159.74% 24.10% 0.00% 0.00% - Horiz. % 8.53% -62.32% -74.13% 124.10% 100.00% - -
Tax 1,202 45 -62 -635 -2 - - - QoQ % 2,571.11% 172.58% 90.24% -31,650.00% 0.00% 0.00% - Horiz. % -60,100.00% -2,250.00% 3,100.00% 31,750.00% 100.00% - -
NP 1,327 -868 -1,148 1,183 1,463 - - - QoQ % 252.88% 24.39% -197.04% -19.14% 0.00% 0.00% - Horiz. % 90.70% -59.33% -78.47% 80.86% 100.00% - -
NP to SH 1,327 -868 -1,148 1,183 1,663 - - - QoQ % 252.88% 24.39% -197.04% -28.86% 0.00% 0.00% - Horiz. % 79.80% -52.19% -69.03% 71.14% 100.00% - -
Tax Rate -961.60 % - % - % 34.93 % 0.14 % - % - % - QoQ % 0.00% 0.00% 0.00% 24,850.00% 0.00% 0.00% - Horiz. % -686,857.12% 0.00% 0.00% 24,950.00% 100.00% - -
Total Cost 14,071 10,242 12,624 14,351 9,565 - - - QoQ % 37.39% -18.87% -12.03% 50.04% 0.00% 0.00% - Horiz. % 147.11% 107.08% 131.98% 150.04% 100.00% - -
Net Worth 30,805 25,805 28,699 11,004 1,778 - - - QoQ % 19.38% -10.09% 160.80% 518.72% 0.00% 0.00% - Horiz. % 1,731.99% 1,450.88% 1,613.62% 618.72% 100.00% - -
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 30,805 25,805 28,699 11,004 1,778 - - - QoQ % 19.38% -10.09% 160.80% 518.72% 0.00% 0.00% - Horiz. % 1,731.99% 1,450.88% 1,613.62% 618.72% 100.00% - -
NOSH 236,964 234,594 239,166 91,705 29,643 - - - QoQ % 1.01% -1.91% 160.80% 209.36% 0.00% 0.00% - Horiz. % 799.38% 791.39% 806.81% 309.36% 100.00% - -
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.62 % -9.26 % -10.00 % 7.62 % 13.27 % - % - % - QoQ % 193.09% 7.40% -231.23% -42.58% 0.00% 0.00% - Horiz. % 64.96% -69.78% -75.36% 57.42% 100.00% - -
ROE 4.31 % -3.36 % -4.00 % 10.75 % 93.50 % - % - % - QoQ % 228.27% 16.00% -137.21% -88.50% 0.00% 0.00% - Horiz. % 4.61% -3.59% -4.28% 11.50% 100.00% - -
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.50 4.00 4.80 16.94 37.20 - - - QoQ % 62.50% -16.67% -71.66% -54.46% 0.00% 0.00% - Horiz. % 17.47% 10.75% 12.90% 45.54% 100.00% - -
EPS 0.56 -0.37 -0.48 1.29 5.61 - - - QoQ % 251.35% 22.92% -137.21% -77.01% 0.00% 0.00% - Horiz. % 9.98% -6.60% -8.56% 22.99% 100.00% - -
DPS 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 0.1300 0.1100 0.1200 0.1200 0.0600 - - - QoQ % 18.18% -8.33% 0.00% 100.00% 0.00% 0.00% - Horiz. % 216.67% 183.33% 200.00% 200.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 890,413 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.73 1.05 1.29 1.74 1.24 - - - QoQ % 64.76% -18.60% -25.86% 40.32% 0.00% 0.00% - Horiz. % 139.52% 84.68% 104.03% 140.32% 100.00% - -
EPS 0.15 -0.10 -0.13 0.13 0.19 - - - QoQ % 250.00% 23.08% -200.00% -31.58% 0.00% 0.00% - Horiz. % 78.95% -52.63% -68.42% 68.42% 100.00% - -
DPS 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 0.0346 0.0290 0.0322 0.0124 0.0020 - - - QoQ % 19.31% -9.94% 159.68% 520.00% 0.00% 0.00% - Horiz. % 1,730.00% 1,450.00% 1,610.00% 620.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 - - - -
Price 0.1550 0.2200 0.3050 0.2350 0.0000 0.0000 0.0000 -
P/RPS 2.39 5.51 6.36 1.39 0.00 0.00 0.00 - QoQ % -56.62% -13.36% 357.55% 0.00% 0.00% 0.00% - Horiz. % 171.94% 396.40% 457.55% 100.00% - - -
P/EPS 27.68 -59.46 -63.54 18.22 0.00 0.00 0.00 - QoQ % 146.55% 6.42% -448.74% 0.00% 0.00% 0.00% - Horiz. % 151.92% -326.34% -348.74% 100.00% - - -
EY 3.61 -1.68 -1.57 5.49 0.00 0.00 0.00 - QoQ % 314.88% -7.01% -128.60% 0.00% 0.00% 0.00% - Horiz. % 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 1.19 2.00 2.54 1.96 0.00 0.00 0.00 - QoQ % -40.50% -21.26% 29.59% 0.00% 0.00% 0.00% - Horiz. % 60.71% 102.04% 129.59% 100.00% - - -
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 24/08/15 29/05/15 26/02/15 - - - -
Price 0.1850 0.1200 0.3100 0.3250 0.0000 0.0000 0.0000 -
P/RPS 2.85 3.00 6.46 1.92 0.00 0.00 0.00 - QoQ % -5.00% -53.56% 236.46% 0.00% 0.00% 0.00% - Horiz. % 148.44% 156.25% 336.46% 100.00% - - -
P/EPS 33.04 -32.43 -64.58 25.19 0.00 0.00 0.00 - QoQ % 201.88% 49.78% -356.37% 0.00% 0.00% 0.00% - Horiz. % 131.16% -128.74% -256.37% 100.00% - - -
EY 3.03 -3.08 -1.55 3.97 0.00 0.00 0.00 - QoQ % 198.38% -98.71% -139.04% 0.00% 0.00% 0.00% - Horiz. % 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 1.42 1.09 2.58 2.71 0.00 0.00 0.00 - QoQ % 30.28% -57.75% -4.80% 0.00% 0.00% 0.00% - Horiz. % 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 Q4 2014 amended.pdf 
