[KRONO] YoY Annualized Quarter Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 285,276 240,912 319,992 158,382 147,056 57,834 41,700 26.83% YoY % 18.42% -24.71% 102.04% 7.70% 154.27% 38.69% - Horiz. % 684.12% 577.73% 767.37% 379.81% 352.65% 138.69% 100.00%
PBT 17,778 15,600 27,180 15,874 13,106 6,426 -3,998 - YoY % 13.96% -42.60% 71.22% 21.12% 103.95% 260.73% - Horiz. % -444.67% -390.20% -679.84% -397.05% -327.81% -160.73% 100.00%
Tax -6,588 -4,966 -5,284 -2,862 -866 -286 -34 91.74% YoY % -32.66% 6.03% -84.65% -230.48% -202.80% -741.18% - Horiz. % 19,376.47% 14,605.88% 15,543.53% 8,417.65% 2,547.06% 841.18% 100.00%
NP 11,190 10,634 21,895 13,012 12,240 6,140 -4,032 - YoY % 5.23% -51.43% 68.27% 6.31% 99.35% 252.28% - Horiz. % -277.53% -263.74% -543.04% -322.72% -303.57% -152.28% 100.00%
NP to SH 11,190 10,634 21,895 13,012 12,240 6,140 -4,032 - YoY % 5.23% -51.43% 68.27% 6.31% 99.35% 252.28% - Horiz. % -277.53% -263.74% -543.04% -322.72% -303.57% -152.28% 100.00%
Tax Rate 37.06 % 31.83 % 19.44 % 18.03 % 6.61 % 4.45 % - % - YoY % 16.43% 63.73% 7.82% 172.77% 48.54% 0.00% - Horiz. % 832.81% 715.28% 436.85% 405.17% 148.54% 100.00% -
Total Cost 274,086 230,278 298,096 145,370 134,816 51,694 45,732 24.77% YoY % 19.02% -22.75% 105.06% 7.83% 160.80% 13.04% - Horiz. % 599.33% 503.54% 651.83% 317.87% 294.80% 113.04% 100.00%
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84% YoY % 11.68% 22.59% 148.46% 133.14% 57.03% 35.78% - Horiz. % 1,690.89% 1,514.09% 1,235.06% 497.09% 213.21% 135.78% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 441,142 395,016 322,220 129,686 55,625 35,423 26,089 41.84% YoY % 11.68% 22.59% 148.46% 133.14% 57.03% 35.78% - Horiz. % 1,690.89% 1,514.09% 1,235.06% 497.09% 213.21% 135.78% 100.00%
NOSH 735,238 705,386 619,655 350,505 264,885 236,153 237,176 15.01% YoY % 4.23% 13.84% 76.79% 32.32% 12.17% -0.43% - Horiz. % 310.00% 297.41% 261.26% 147.78% 111.68% 99.57% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.92 % 4.41 % 6.84 % 8.22 % 8.32 % 10.62 % -9.67 % - YoY % -11.11% -35.53% -16.79% -1.20% -21.66% 209.82% - Horiz. % -40.54% -45.60% -70.73% -85.01% -86.04% -109.82% 100.00%
ROE 2.54 % 2.69 % 6.80 % 10.03 % 22.00 % 17.33 % -15.45 % - YoY % -5.58% -60.44% -32.20% -54.41% 26.95% 212.17% - Horiz. % -16.44% -17.41% -44.01% -64.92% -142.39% -112.17% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 38.80 34.15 51.64 45.19 55.52 24.49 17.58 10.28% YoY % 13.62% -33.87% 14.27% -18.61% 126.70% 39.31% - Horiz. % 220.71% 194.25% 293.74% 257.05% 315.81% 139.31% 100.00%
EPS 1.52 1.50 3.53 3.72 4.62 2.60 -1.70 - YoY % 1.33% -57.51% -5.11% -19.48% 77.69% 252.94% - Horiz. % -89.41% -88.24% -207.65% -218.82% -271.76% -152.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6000 0.5600 0.5200 0.3700 0.2100 0.1500 0.1100 23.33% YoY % 7.14% 7.69% 40.54% 76.19% 40.00% 36.36% - Horiz. % 545.45% 509.09% 472.73% 336.36% 190.91% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.04 27.06 35.94 17.79 16.52 6.50 4.68 26.84% YoY % 18.40% -24.71% 102.02% 7.69% 154.15% 38.89% - Horiz. % 684.62% 578.21% 767.95% 380.13% 352.99% 138.89% 100.00%
EPS 1.26 1.19 2.46 1.46 1.37 0.69 -0.45 - YoY % 5.88% -51.63% 68.49% 6.57% 98.55% 253.33% - Horiz. % -280.00% -264.44% -546.67% -324.44% -304.44% -153.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4954 0.4436 0.3619 0.1456 0.0625 0.0398 0.0293 41.84% YoY % 11.68% 22.58% 148.56% 132.96% 57.04% 35.84% - Horiz. % 1,690.79% 1,513.99% 1,235.15% 496.93% 213.31% 135.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/07/23 29/07/22 30/07/21 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.4600 0.5050 0.6000 0.5850 0.5650 0.1900 0.2200 -
P/RPS 1.19 1.48 1.16 1.29 1.02 0.78 1.25 -0.61% YoY % -19.59% 27.59% -10.08% 26.47% 30.77% -37.60% - Horiz. % 95.20% 118.40% 92.80% 103.20% 81.60% 62.40% 100.00%
P/EPS 30.22 33.50 16.98 15.76 12.23 7.31 -12.94 - YoY % -9.79% 97.29% 7.74% 28.86% 67.31% 156.49% - Horiz. % -233.54% -258.89% -131.22% -121.79% -94.51% -56.49% 100.00%
EY 3.31 2.99 5.89 6.35 8.18 13.68 -7.73 - YoY % 10.70% -49.24% -7.24% -22.37% -40.20% 276.97% - Horiz. % -42.82% -38.68% -76.20% -82.15% -105.82% -176.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.77 0.90 1.15 1.58 2.69 1.27 2.00 -11.13% YoY % -14.44% -21.74% -27.22% -41.26% 111.81% -36.50% - Horiz. % 38.50% 45.00% 57.50% 79.00% 134.50% 63.50% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/09/23 21/09/22 22/09/21 15/08/18 28/07/17 23/08/16 24/08/15 -
Price 0.4200 0.4900 0.6600 0.7650 0.7100 0.2000 0.1200 -
P/RPS 1.08 1.43 1.28 1.69 1.28 0.82 0.68 5.88% YoY % -24.48% 11.72% -24.26% 32.03% 56.10% 20.59% - Horiz. % 158.82% 210.29% 188.24% 248.53% 188.24% 120.59% 100.00%
P/EPS 27.60 32.50 18.68 20.61 15.37 7.69 -7.06 - YoY % -15.08% 73.98% -9.36% 34.09% 99.87% 208.92% - Horiz. % -390.93% -460.34% -264.59% -291.93% -217.71% -108.92% 100.00%
EY 3.62 3.08 5.35 4.85 6.51 13.00 -14.17 - YoY % 17.53% -42.43% 10.31% -25.50% -49.92% 191.74% - Horiz. % -25.55% -21.74% -37.76% -34.23% -45.94% -91.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.88 1.27 2.07 3.38 1.33 1.09 -5.33% YoY % -20.45% -30.71% -38.65% -38.76% 154.14% 22.02% - Horiz. % 64.22% 80.73% 116.51% 189.91% 310.09% 122.02% 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 2023.pdf 
