[KRONO] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 41,979 40,433 38,758 42,737 28,104 48,343 25,185 40.54% QoQ % 3.82% 4.32% -9.31% 52.07% -41.87% 91.95% - Horiz. % 166.68% 160.54% 153.89% 169.69% 111.59% 191.95% 100.00%
PBT 6,929 5,049 2,888 3,578 2,848 4,918 1,635 161.65% QoQ % 37.24% 74.83% -19.28% 25.63% -42.09% 200.80% - Horiz. % 423.79% 308.81% 176.64% 218.84% 174.19% 300.80% 100.00%
Tax -1,922 -550 -881 -143 -340 -842 409 - QoQ % -249.45% 37.57% -516.08% 57.94% 59.62% -305.87% - Horiz. % -469.93% -134.47% -215.40% -34.96% -83.13% -205.87% 100.00%
NP 5,007 4,499 2,007 3,435 2,508 4,076 2,044 81.62% QoQ % 11.29% 124.17% -41.57% 36.96% -38.47% 99.41% - Horiz. % 244.96% 220.11% 98.19% 168.05% 122.70% 199.41% 100.00%
NP to SH 5,007 4,499 2,007 3,435 2,508 4,076 2,044 81.62% QoQ % 11.29% 124.17% -41.57% 36.96% -38.47% 99.41% - Horiz. % 244.96% 220.11% 98.19% 168.05% 122.70% 199.41% 100.00%
Tax Rate 27.74 % 10.89 % 30.51 % 4.00 % 11.94 % 17.12 % -25.02 % - QoQ % 154.73% -64.31% 662.75% -66.50% -30.26% 168.43% - Horiz. % -110.87% -43.53% -121.94% -15.99% -47.72% -68.43% 100.00%
Total Cost 36,972 35,934 36,751 39,302 25,596 44,267 23,141 36.63% QoQ % 2.89% -2.22% -6.49% 53.55% -42.18% 91.29% - Horiz. % 159.77% 155.28% 158.81% 169.84% 110.61% 191.29% 100.00%
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21% QoQ % 2.70% 19.59% -0.20% 31.86% 48.15% 10.53% - Horiz. % 264.65% 257.68% 215.48% 215.91% 163.74% 110.53% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21% QoQ % 2.70% 19.59% -0.20% 31.86% 48.15% 10.53% - Horiz. % 264.65% 257.68% 215.48% 215.91% 163.74% 110.53% 100.00%
NOSH 350,505 350,505 328,627 252,701 274,699 264,885 264,885 20.51% QoQ % 0.00% 6.66% 30.05% -8.01% 3.71% 0.00% - Horiz. % 132.32% 132.32% 124.06% 95.40% 103.71% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.93 % 11.13 % 5.18 % 8.04 % 8.92 % 8.43 % 8.12 % 29.21% QoQ % 7.19% 114.86% -35.57% -9.87% 5.81% 3.82% - Horiz. % 146.92% 137.07% 63.79% 99.01% 109.85% 103.82% 100.00%
ROE 3.76 % 3.47 % 1.85 % 3.16 % 3.04 % 7.33 % 4.06 % -4.98% QoQ % 8.36% 87.57% -41.46% 3.95% -58.53% 80.54% - Horiz. % 92.61% 85.47% 45.57% 77.83% 74.88% 180.54% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.98 11.54 11.79 16.91 10.23 18.25 9.51 16.62% QoQ % 3.81% -2.12% -30.28% 65.30% -43.95% 91.90% - Horiz. % 125.97% 121.35% 123.97% 177.81% 107.57% 191.90% 100.00%
EPS 1.43 1.28 0.61 1.36 0.91 1.54 0.77 51.03% QoQ % 11.72% 109.84% -55.15% 49.45% -40.91% 100.00% - Horiz. % 185.71% 166.23% 79.22% 176.62% 118.18% 200.00% 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 0.3800 0.3700 0.3300 0.4300 0.3000 0.2100 0.1900 58.67% QoQ % 2.70% 12.12% -23.26% 43.33% 42.86% 10.53% - Horiz. % 200.00% 194.74% 173.68% 226.32% 157.89% 110.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.71 4.54 4.35 4.80 3.16 5.43 2.83 40.40% QoQ % 3.74% 4.37% -9.38% 51.90% -41.80% 91.87% - Horiz. % 166.43% 160.42% 153.71% 169.61% 111.66% 191.87% 100.00%
EPS 0.56 0.51 0.23 0.39 0.28 0.46 0.23 80.89% QoQ % 9.80% 121.74% -41.03% 39.29% -39.13% 100.00% - Horiz. % 243.48% 221.74% 100.00% 169.57% 121.74% 200.00% 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 0.1496 0.1456 0.1218 0.1220 0.0926 0.0625 0.0565 91.28% QoQ % 2.75% 19.54% -0.16% 31.75% 48.16% 10.62% - Horiz. % 264.78% 257.70% 215.58% 215.93% 163.89% 110.62% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7100 0.5850 0.5750 0.9250 0.9250 0.5650 0.3600 -
P/RPS 5.93 5.07 4.88 5.47 9.04 3.10 3.79 34.74% QoQ % 16.96% 3.89% -10.79% -39.49% 191.61% -18.21% - Horiz. % 156.46% 133.77% 128.76% 144.33% 238.52% 81.79% 100.00%
P/EPS 49.70 45.58 94.15 68.05 101.31 36.72 46.65 4.31% QoQ % 9.04% -51.59% 38.35% -32.83% 175.90% -21.29% - Horiz. % 106.54% 97.71% 201.82% 145.87% 217.17% 78.71% 100.00%
EY 2.01 2.19 1.06 1.47 0.99 2.72 2.14 -4.09% QoQ % -8.22% 106.60% -27.89% 48.48% -63.60% 27.10% - Horiz. % 93.93% 102.34% 49.53% 68.69% 46.26% 127.10% 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 1.87 1.58 1.74 2.15 3.08 2.69 1.89 -0.71% QoQ % 18.35% -9.20% -19.07% -30.19% 14.50% 42.33% - Horiz. % 98.94% 83.60% 92.06% 113.76% 162.96% 142.33% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 -
Price 0.5450 0.7650 0.5950 0.8050 1.2500 0.7100 0.4700 -
P/RPS 4.55 6.63 5.04 4.76 12.22 3.89 4.94 -5.33% QoQ % -31.37% 31.55% 5.88% -61.05% 214.14% -21.26% - Horiz. % 92.11% 134.21% 102.02% 96.36% 247.37% 78.74% 100.00%
P/EPS 38.15 59.60 97.43 59.22 136.91 46.14 60.91 -26.77% QoQ % -35.99% -38.83% 64.52% -56.75% 196.73% -24.25% - Horiz. % 62.63% 97.85% 159.96% 97.23% 224.77% 75.75% 100.00%
EY 2.62 1.68 1.03 1.69 0.73 2.17 1.64 36.62% QoQ % 55.95% 63.11% -39.05% 131.51% -66.36% 32.32% - Horiz. % 159.76% 102.44% 62.80% 103.05% 44.51% 132.32% 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 1.43 2.07 1.80 1.87 4.17 3.38 2.47 -30.51% QoQ % -30.92% 15.00% -3.74% -55.16% 23.37% 36.84% - Horiz. % 57.89% 83.81% 72.87% 75.71% 168.83% 136.84% 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