[KRONO] QoQ Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 42,737 28,104 48,343 25,185 27,267 25,097 14,778 102.59% QoQ % 52.07% -41.87% 91.95% -7.64% 8.65% 69.83% - Horiz. % 289.19% 190.17% 327.13% 170.42% 184.51% 169.83% 100.00%
PBT 3,578 2,848 4,918 1,635 2,857 1,475 1,590 71.47% QoQ % 25.63% -42.09% 200.80% -42.77% 93.69% -7.23% - Horiz. % 225.03% 179.12% 309.31% 102.83% 179.69% 92.77% 100.00%
Tax -143 -340 -842 409 -272 31 106 - QoQ % 57.94% 59.62% -305.87% 250.37% -977.42% -70.75% - Horiz. % -134.91% -320.75% -794.34% 385.85% -256.60% 29.25% 100.00%
NP 3,435 2,508 4,076 2,044 2,585 1,506 1,696 59.87% QoQ % 36.96% -38.47% 99.41% -20.93% 71.65% -11.20% - Horiz. % 202.54% 147.88% 240.33% 120.52% 152.42% 88.80% 100.00%
NP to SH 3,435 2,508 4,076 2,044 2,585 1,506 1,696 59.87% QoQ % 36.96% -38.47% 99.41% -20.93% 71.65% -11.20% - Horiz. % 202.54% 147.88% 240.33% 120.52% 152.42% 88.80% 100.00%
Tax Rate 4.00 % 11.94 % 17.12 % -25.02 % 9.52 % -2.10 % -6.67 % - QoQ % -66.50% -30.26% 168.43% -362.82% 553.33% 68.52% - Horiz. % -59.97% -179.01% -256.67% 375.11% -142.73% 31.48% 100.00%
Total Cost 39,302 25,596 44,267 23,141 24,682 23,591 13,082 107.79% QoQ % 53.55% -42.18% 91.29% -6.24% 4.62% 80.33% - Horiz. % 300.43% 195.66% 338.38% 176.89% 188.67% 180.33% 100.00%
Net Worth 108,661 82,409 55,625 50,328 45,537 37,649 35,333 111.04% QoQ % 31.86% 48.15% 10.53% 10.52% 20.95% 6.56% - Horiz. % 307.53% 233.24% 157.43% 142.44% 128.88% 106.56% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 108,661 82,409 55,625 50,328 45,537 37,649 35,333 111.04% QoQ % 31.86% 48.15% 10.53% 10.52% 20.95% 6.56% - Horiz. % 307.53% 233.24% 157.43% 142.44% 128.88% 106.56% 100.00%
NOSH 252,701 274,699 264,885 264,885 239,671 235,312 235,555 4.78% QoQ % -8.01% 3.71% 0.00% 10.52% 1.85% -0.10% - Horiz. % 107.28% 116.62% 112.45% 112.45% 101.75% 99.90% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.04 % 8.92 % 8.43 % 8.12 % 9.48 % 6.00 % 11.48 % -21.09% QoQ % -9.87% 5.81% 3.82% -14.35% 58.00% -47.74% - Horiz. % 70.03% 77.70% 73.43% 70.73% 82.58% 52.26% 100.00%
ROE 3.16 % 3.04 % 7.33 % 4.06 % 5.68 % 4.00 % 4.80 % -24.27% QoQ % 3.95% -58.53% 80.54% -28.52% 42.00% -16.67% - Horiz. % 65.83% 63.33% 152.71% 84.58% 118.33% 83.33% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.91 10.23 18.25 9.51 11.38 10.67 6.27 93.40% QoQ % 65.30% -43.95% 91.90% -16.43% 6.65% 70.18% - Horiz. % 269.70% 163.16% 291.07% 151.67% 181.50% 170.18% 100.00%
EPS 1.36 0.91 1.54 0.77 1.08 0.64 0.72 52.63% QoQ % 49.45% -40.91% 100.00% -28.70% 68.75% -11.11% - Horiz. % 188.89% 126.39% 213.89% 106.94% 150.00% 88.89% 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 0.4300 0.3000 0.2100 0.1900 0.1900 0.1600 0.1500 101.41% QoQ % 43.33% 42.86% 10.53% 0.00% 18.75% 6.67% - Horiz. % 286.67% 200.00% 140.00% 126.67% 126.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.80 3.16 5.43 2.83 3.06 2.82 1.66 102.57% QoQ % 51.90% -41.80% 91.87% -7.52% 8.51% 69.88% - Horiz. % 289.16% 190.36% 327.11% 170.48% 184.34% 169.88% 100.00%
EPS 0.39 0.28 0.46 0.23 0.29 0.17 0.19 61.30% QoQ % 39.29% -39.13% 100.00% -20.69% 70.59% -10.53% - Horiz. % 205.26% 147.37% 242.11% 121.05% 152.63% 89.47% 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 0.1220 0.0926 0.0625 0.0565 0.0511 0.0423 0.0397 110.94% QoQ % 31.75% 48.16% 10.62% 10.57% 20.80% 6.55% - Horiz. % 307.30% 233.25% 157.43% 142.32% 128.72% 106.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9250 0.9250 0.5650 0.3600 0.3100 0.2700 0.1900 -
P/RPS 5.47 9.04 3.10 3.79 2.72 2.53 3.03 48.10% QoQ % -39.49% 191.61% -18.21% 39.34% 7.51% -16.50% - Horiz. % 180.53% 298.35% 102.31% 125.08% 89.77% 83.50% 100.00%
P/EPS 68.05 101.31 36.72 46.65 28.74 42.19 26.39 87.72% QoQ % -32.83% 175.90% -21.29% 62.32% -31.88% 59.87% - Horiz. % 257.86% 383.90% 139.14% 176.77% 108.90% 159.87% 100.00%
EY 1.47 0.99 2.72 2.14 3.48 2.37 3.79 -46.72% QoQ % 48.48% -63.60% 27.10% -38.51% 46.84% -37.47% - Horiz. % 38.79% 26.12% 71.77% 56.46% 91.82% 62.53% 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 2.15 3.08 2.69 1.89 1.63 1.69 1.27 41.91% QoQ % -30.19% 14.50% 42.33% 15.95% -3.55% 33.07% - Horiz. % 169.29% 242.52% 211.81% 148.82% 128.35% 133.07% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 15/11/16 23/08/16 -
Price 0.8050 1.2500 0.7100 0.4700 0.3200 0.2450 0.2000 -
P/RPS 4.76 12.22 3.89 4.94 2.81 2.30 3.19 30.49% QoQ % -61.05% 214.14% -21.26% 75.80% 22.17% -27.90% - Horiz. % 149.22% 383.07% 121.94% 154.86% 88.09% 72.10% 100.00%
P/EPS 59.22 136.91 46.14 60.91 29.67 38.28 27.78 65.41% QoQ % -56.75% 196.73% -24.25% 105.29% -22.49% 37.80% - Horiz. % 213.17% 492.84% 166.09% 219.26% 106.80% 137.80% 100.00%
EY 1.69 0.73 2.17 1.64 3.37 2.61 3.60 -39.51% QoQ % 131.51% -66.36% 32.32% -51.34% 29.12% -27.50% - Horiz. % 46.94% 20.28% 60.28% 45.56% 93.61% 72.50% 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 4.17 3.38 2.47 1.68 1.53 1.33 25.43% QoQ % -55.16% 23.37% 36.84% 47.02% 9.80% 15.04% - Horiz. % 140.60% 313.53% 254.14% 185.71% 126.32% 115.04% 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 Q1 2017.pdf 
