[KRONO] YoY Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
Revenue 40,433 48,343 14,778 9,374 - - - - YoY % -16.36% 227.13% 57.65% 0.00% - - - Horiz. % 431.33% 515.71% 157.65% 100.00% - - -
PBT 5,049 4,918 1,590 -913 - - - - YoY % 2.66% 209.31% 274.15% 0.00% - - - Horiz. % -553.01% -538.66% -174.15% 100.00% - - -
Tax -550 -842 106 45 - - - - YoY % 34.68% -894.34% 135.56% 0.00% - - - Horiz. % -1,222.22% -1,871.11% 235.56% 100.00% - - -
NP 4,499 4,076 1,696 -868 - - - - YoY % 10.38% 140.33% 295.39% 0.00% - - - Horiz. % -518.32% -469.59% -195.39% 100.00% - - -
NP to SH 4,499 4,076 1,696 -868 - - - - YoY % 10.38% 140.33% 295.39% 0.00% - - - Horiz. % -518.32% -469.59% -195.39% 100.00% - - -
Tax Rate 10.89 % 17.12 % -6.67 % - % - % - % - % - YoY % -36.39% 356.67% 0.00% 0.00% - - - Horiz. % -163.27% -256.67% 100.00% - - - -
Total Cost 35,934 44,267 13,082 10,242 - - - - YoY % -18.82% 238.38% 27.73% 0.00% - - - Horiz. % 350.85% 432.21% 127.73% 100.00% - - -
Net Worth 129,686 55,625 35,333 25,805 - - - - YoY % 133.14% 57.43% 36.92% 0.00% - - - Horiz. % 502.56% 215.56% 136.92% 100.00% - - -
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
Net Worth 129,686 55,625 35,333 25,805 - - - - YoY % 133.14% 57.43% 36.92% 0.00% - - - Horiz. % 502.56% 215.56% 136.92% 100.00% - - -
NOSH 350,505 264,885 235,555 234,594 - - - - YoY % 32.32% 12.45% 0.41% 0.00% - - - Horiz. % 149.41% 112.91% 100.41% 100.00% - - -
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
NP Margin 11.13 % 8.43 % 11.48 % -9.26 % - % - % - % - YoY % 32.03% -26.57% 223.97% 0.00% - - - Horiz. % -120.19% -91.04% -123.97% 100.00% - - -
ROE 3.47 % 7.33 % 4.80 % -3.36 % - % - % - % - YoY % -52.66% 52.71% 242.86% 0.00% - - - Horiz. % -103.27% -218.15% -142.86% 100.00% - - -
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
RPS 11.54 18.25 6.27 4.00 - - - - YoY % -36.77% 191.07% 56.75% 0.00% - - - Horiz. % 288.50% 456.25% 156.75% 100.00% - - -
EPS 1.28 1.54 0.72 -0.37 - - - - YoY % -16.88% 113.89% 294.59% 0.00% - - - Horiz. % -345.95% -416.22% -194.59% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3700 0.2100 0.1500 0.1100 - - - - YoY % 76.19% 40.00% 36.36% 0.00% - - - Horiz. % 336.36% 190.91% 136.36% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 731,818 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
RPS 4.55 5.44 1.66 1.06 - - - - YoY % -16.36% 227.71% 56.60% 0.00% - - - Horiz. % 429.25% 513.21% 156.60% 100.00% - - -
EPS 0.51 0.46 0.19 -0.10 - - - - YoY % 10.87% 142.11% 290.00% 0.00% - - - Horiz. % -510.00% -460.00% -190.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.1460 0.0626 0.0398 0.0290 - - - - YoY % 133.23% 57.29% 37.24% 0.00% - - - Horiz. % 503.45% 215.86% 137.24% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 - - - -
Price 0.5850 0.5650 0.1900 0.2200 0.0000 - - -
P/RPS 5.07 3.10 3.03 5.51 0.00 - - - YoY % 63.55% 2.31% -45.01% 0.00% - - - Horiz. % 92.01% 56.26% 54.99% 100.00% - - -
P/EPS 45.58 36.72 26.39 -59.46 0.00 - - - YoY % 24.13% 39.14% 144.38% 0.00% - - - Horiz. % -76.66% -61.76% -44.38% 100.00% - - -
EY 2.19 2.72 3.79 -1.68 0.00 - - - YoY % -19.49% -28.23% 325.60% 0.00% - - - Horiz. % -130.36% -161.90% -225.60% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.58 2.69 1.27 2.00 0.00 - - - YoY % -41.26% 111.81% -36.50% 0.00% - - - Horiz. % 79.00% 134.50% 63.50% 100.00% - - -
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - - CAGR
Date 15/08/18 28/07/17 23/08/16 24/08/15 - - - -
Price 0.7650 0.7100 0.2000 0.1200 0.0000 - - -
P/RPS 6.63 3.89 3.19 3.00 0.00 - - - YoY % 70.44% 21.94% 6.33% 0.00% - - - Horiz. % 221.00% 129.67% 106.33% 100.00% - - -
P/EPS 59.60 46.14 27.78 -32.43 0.00 - - - YoY % 29.17% 66.09% 185.66% 0.00% - - - Horiz. % -183.78% -142.28% -85.66% 100.00% - - -
EY 1.68 2.17 3.60 -3.08 0.00 - - - YoY % -22.58% -39.72% 216.88% 0.00% - - - Horiz. % -54.55% -70.45% -116.88% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 2.07 3.38 1.33 1.09 0.00 - - - YoY % -38.76% 154.14% 22.02% 0.00% - - - Horiz. % 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