[KRONO] QoQ Quarter Result on 2021-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Revenue 57,330 99,530 75,150 74,508 58,822 14,216 98,811 -33.61% QoQ % -42.40% 32.44% 0.86% 26.67% 313.77% -85.61% - Horiz. % 58.02% 100.73% 76.05% 75.40% 59.53% 14.39% 100.00%
PBT 3,321 7,591 9,696 6,230 5,095 853 7,387 -45.21% QoQ % -56.25% -21.71% 55.63% 22.28% 497.30% -88.45% - Horiz. % 44.96% 102.76% 131.26% 84.34% 68.97% 11.55% 100.00%
Tax -1,108 -992 -1,653 -1,125 -1,077 -52 -1,667 -26.46% QoQ % -11.69% 39.99% -46.93% -4.46% -1,971.15% 96.88% - Horiz. % 66.47% 59.51% 99.16% 67.49% 64.61% 3.12% 100.00%
NP 2,213 6,599 8,043 5,105 4,018 801 5,720 -51.06% QoQ % -66.46% -17.95% 57.55% 27.05% 401.62% -86.00% - Horiz. % 38.69% 115.37% 140.61% 89.25% 70.24% 14.00% 100.00%
NP to SH 2,213 6,599 8,043 5,105 4,018 801 5,720 -51.06% QoQ % -66.46% -17.95% 57.55% 27.05% 401.62% -86.00% - Horiz. % 38.69% 115.37% 140.61% 89.25% 70.24% 14.00% 100.00%
Tax Rate 33.36 % 13.07 % 17.05 % 18.06 % 21.14 % 6.10 % 22.57 % 34.19% QoQ % 155.24% -23.34% -5.59% -14.57% 246.56% -72.97% - Horiz. % 147.81% 57.91% 75.54% 80.02% 93.66% 27.03% 100.00%
Total Cost 55,117 92,931 67,107 69,403 54,804 13,415 93,091 -32.59% QoQ % -40.69% 38.48% -3.31% 26.64% 308.53% -85.59% - Horiz. % 59.21% 99.83% 72.09% 74.55% 58.87% 14.41% 100.00%
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.75% QoQ % 15.94% 3.85% 0.00% 30.99% 3.64% 0.00% - Horiz. % 163.46% 140.99% 135.76% 135.76% 103.64% 100.00% 100.00%
Dividend 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 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 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Net Worth 387,961 334,613 322,220 322,220 245,986 237,338 237,338 44.75% QoQ % 15.94% 3.85% 0.00% 30.99% 3.64% 0.00% - Horiz. % 163.46% 140.99% 135.76% 135.76% 103.64% 100.00% 100.00%
NOSH 705,385 619,655 619,655 619,655 523,375 515,954 515,954 26.54% QoQ % 13.84% 0.00% 0.00% 18.40% 1.44% 0.00% - Horiz. % 136.71% 120.10% 120.10% 120.10% 101.44% 100.00% 100.00%
Ratio Analysis 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
NP Margin 3.86 % 6.63 % 10.70 % 6.85 % 6.83 % 5.63 % 5.79 % -26.30% QoQ % -41.78% -38.04% 56.20% 0.29% 21.31% -2.76% - Horiz. % 66.67% 114.51% 184.80% 118.31% 117.96% 97.24% 100.00%
ROE 0.57 % 1.97 % 2.50 % 1.58 % 1.63 % 0.34 % 2.41 % -66.21% QoQ % -71.07% -21.20% 58.23% -3.07% 379.41% -85.89% - Horiz. % 23.65% 81.74% 103.73% 65.56% 67.63% 14.11% 100.00%
Per Share 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 8.13 16.06 12.13 12.02 11.24 2.76 19.15 -47.52% QoQ % -49.38% 32.40% 0.92% 6.94% 307.25% -85.59% - Horiz. % 42.45% 83.86% 63.34% 62.77% 58.69% 14.41% 100.00%
EPS 0.31 1.06 1.30 0.82 0.77 0.16 1.11 -61.71% QoQ % -70.75% -18.46% 58.54% 6.49% 381.25% -85.59% - Horiz. % 27.93% 95.50% 117.12% 73.87% 69.37% 14.41% 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 0.5500 0.5400 0.5200 0.5200 0.4700 0.4600 0.4600 14.39% QoQ % 1.85% 3.85% 0.00% 10.64% 2.17% 0.00% - Horiz. % 119.57% 117.39% 113.04% 113.04% 102.17% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
RPS 6.44 11.18 8.44 8.37 6.61 1.60 11.10 -33.62% QoQ % -42.40% 32.46% 0.84% 26.63% 313.12% -85.59% - Horiz. % 58.02% 100.72% 76.04% 75.41% 59.55% 14.41% 100.00%
EPS 0.25 0.74 0.90 0.57 0.45 0.09 0.64 -50.71% QoQ % -66.22% -17.78% 57.89% 26.67% 400.00% -85.94% - Horiz. % 39.06% 115.62% 140.62% 89.06% 70.31% 14.06% 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 0.4357 0.3758 0.3619 0.3619 0.2763 0.2665 0.2665 44.77% QoQ % 15.94% 3.84% 0.00% 30.98% 3.68% 0.00% - Horiz. % 163.49% 141.01% 135.80% 135.80% 103.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 31/12/20 -
Price 0.5200 0.5700 0.6250 0.6000 0.7050 0.7700 0.6900 -
P/RPS 6.40 3.55 5.15 4.99 6.27 27.95 3.60 54.19% QoQ % 80.28% -31.07% 3.21% -20.41% -77.57% 676.39% - Horiz. % 177.78% 98.61% 143.06% 138.61% 174.17% 776.39% 100.00%
P/EPS 165.75 53.52 48.15 72.83 91.83 495.99 62.24 108.99% QoQ % 209.70% 11.15% -33.89% -20.69% -81.49% 696.90% - Horiz. % 266.31% 85.99% 77.36% 117.01% 147.54% 796.90% 100.00%
EY 0.60 1.87 2.08 1.37 1.09 0.20 1.61 -52.42% QoQ % -67.91% -10.10% 51.82% 25.69% 445.00% -87.58% - Horiz. % 37.27% 116.15% 129.19% 85.09% 67.70% 12.42% 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 0.95 1.06 1.20 1.15 1.50 1.67 1.50 -29.09% QoQ % -10.38% -11.67% 4.35% -23.33% -10.18% 11.33% - Horiz. % 63.33% 70.67% 80.00% 76.67% 100.00% 111.33% 100.00%
Price Multiplier on Announcement Date 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/12/20 CAGR
Date 22/06/22 29/03/22 07/12/21 22/09/21 - 22/03/21 22/03/21 -
Price 0.4550 0.5650 0.5900 0.6600 0.6300 0.7100 0.7100 -
P/RPS 5.60 3.52 4.86 5.49 5.61 25.77 3.71 36.32% QoQ % 59.09% -27.57% -11.48% -2.14% -78.23% 594.61% - Horiz. % 150.94% 94.88% 131.00% 147.98% 151.21% 694.61% 100.00%
P/EPS 145.03 53.05 45.46 80.11 82.06 457.34 64.04 85.00% QoQ % 173.38% 16.70% -43.25% -2.38% -82.06% 614.15% - Horiz. % 226.47% 82.84% 70.99% 125.09% 128.14% 714.15% 100.00%
EY 0.69 1.88 2.20 1.25 1.22 0.22 1.56 -45.88% QoQ % -63.30% -14.55% 76.00% 2.46% 454.55% -85.90% - Horiz. % 44.23% 120.51% 141.03% 80.13% 78.21% 14.10% 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 0.83 1.05 1.13 1.27 1.34 1.54 1.54 -37.20% QoQ % -20.95% -7.08% -11.02% -5.22% -12.99% 0.00% - Horiz. % 53.90% 68.18% 73.38% 82.47% 87.01% 100.00% 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 Q2 2022 (Revised).pdf 
