[KRONO] YoY Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 87,653 75,150 59,243 41,979 28,104 25,097 15,398 27.80% YoY % 16.64% 26.85% 41.13% 49.37% 11.98% 62.99% - Horiz. % 569.25% 488.05% 384.74% 272.63% 182.52% 162.99% 100.00%
PBT 7,632 9,696 5,240 6,929 2,848 1,475 125 78.59% YoY % -21.29% 85.04% -24.38% 143.29% 93.08% 1,080.00% - Horiz. % 6,105.60% 7,756.80% 4,192.00% 5,543.20% 2,278.40% 1,180.00% 100.00%
Tax -378 -1,653 -344 -1,922 -340 31 1,202 - YoY % 77.13% -380.52% 82.10% -465.29% -1,196.77% -97.42% - Horiz. % -31.45% -137.52% -28.62% -159.90% -28.29% 2.58% 100.00%
NP 7,254 8,043 4,896 5,007 2,508 1,506 1,327 27.07% YoY % -9.81% 64.28% -2.22% 99.64% 66.53% 13.49% - Horiz. % 546.65% 606.10% 368.95% 377.32% 189.00% 113.49% 100.00%
NP to SH 7,254 8,043 4,896 5,007 2,508 1,506 1,327 27.07% YoY % -9.81% 64.28% -2.22% 99.64% 66.53% 13.49% - Horiz. % 546.65% 606.10% 368.95% 377.32% 189.00% 113.49% 100.00%
Tax Rate 4.95 % 17.05 % 6.56 % 27.74 % 11.94 % -2.10 % -961.60 % - YoY % -70.97% 159.91% -76.35% 132.33% 668.57% 99.78% - Horiz. % -0.51% -1.77% -0.68% -2.88% -1.24% 0.22% 100.00%
Total Cost 80,399 67,107 54,347 36,972 25,596 23,591 14,071 27.87% YoY % 19.81% 23.48% 47.00% 44.44% 8.50% 67.66% - Horiz. % 571.38% 476.92% 386.23% 262.75% 181.91% 167.66% 100.00%
Net Worth 409,123 322,220 237,049 133,191 82,409 37,649 30,805 44.02% YoY % 26.97% 35.93% 77.98% 61.62% 118.88% 22.22% - Horiz. % 1,328.09% 1,045.99% 769.51% 432.37% 267.52% 122.22% 100.00%
Dividend 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 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 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 409,123 322,220 237,049 133,191 82,409 37,649 30,805 44.02% YoY % 26.97% 35.93% 77.98% 61.62% 118.88% 22.22% - Horiz. % 1,328.09% 1,045.99% 769.51% 432.37% 267.52% 122.22% 100.00%
NOSH 705,386 619,655 515,325 350,505 274,699 235,312 236,964 16.63% YoY % 13.84% 20.25% 47.02% 27.60% 16.74% -0.70% - Horiz. % 297.68% 261.50% 217.47% 147.91% 115.92% 99.30% 100.00%
Ratio Analysis 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.28 % 10.70 % 8.26 % 11.93 % 8.92 % 6.00 % 8.62 % -0.57% YoY % -22.62% 29.54% -30.76% 33.74% 48.67% -30.39% - Horiz. % 96.06% 124.13% 95.82% 138.40% 103.48% 69.61% 100.00%
ROE 1.77 % 2.50 % 2.07 % 3.76 % 3.04 % 4.00 % 4.31 % -11.80% YoY % -29.20% 20.77% -44.95% 23.68% -24.00% -7.19% - Horiz. % 41.07% 58.00% 48.03% 87.24% 70.53% 92.81% 100.00%
Per Share 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.43 12.13 11.50 11.98 10.23 10.67 6.50 9.57% YoY % 2.47% 5.48% -4.01% 17.11% -4.12% 64.15% - Horiz. % 191.23% 186.62% 176.92% 184.31% 157.38% 164.15% 100.00%
EPS 1.03 1.30 0.95 1.43 0.91 0.64 0.56 8.97% YoY % -20.77% 36.84% -33.57% 57.14% 42.19% 14.29% - Horiz. % 183.93% 232.14% 169.64% 255.36% 162.50% 114.29% 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 0.5800 0.5200 0.4600 0.3800 0.3000 0.1600 0.1300 23.48% YoY % 11.54% 13.04% 21.05% 26.67% 87.50% 23.08% - Horiz. % 446.15% 400.00% 353.85% 292.31% 230.77% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 9.84 8.44 6.65 4.71 3.16 2.82 1.73 27.78% YoY % 16.59% 26.92% 41.19% 49.05% 12.06% 63.01% - Horiz. % 568.79% 487.86% 384.39% 272.25% 182.66% 163.01% 100.00%
EPS 0.81 0.90 0.55 0.56 0.28 0.17 0.15 26.85% YoY % -10.00% 63.64% -1.79% 100.00% 64.71% 13.33% - Horiz. % 540.00% 600.00% 366.67% 373.33% 186.67% 113.33% 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 0.4595 0.3619 0.2662 0.1496 0.0926 0.0423 0.0346 44.02% YoY % 26.97% 35.95% 77.94% 61.56% 118.91% 22.25% - Horiz. % 1,328.03% 1,045.95% 769.36% 432.37% 267.63% 122.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/10/22 29/10/21 30/09/20 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.4000 0.6250 0.5550 0.7100 0.9250 0.2700 0.1550 -
P/RPS 3.22 5.15 4.83 5.93 9.04 2.53 2.39 4.29% YoY % -37.48% 6.63% -18.55% -34.40% 257.31% 5.86% - Horiz. % 134.73% 215.48% 202.09% 248.12% 378.24% 105.86% 100.00%
P/EPS 38.90 48.15 58.42 49.70 101.31 42.19 27.68 4.92% YoY % -19.21% -17.58% 17.55% -50.94% 140.13% 52.42% - Horiz. % 140.53% 173.95% 211.05% 179.55% 366.00% 152.42% 100.00%
EY 2.57 2.08 1.71 2.01 0.99 2.37 3.61 -4.68% YoY % 23.56% 21.64% -14.93% 103.03% -58.23% -34.35% - Horiz. % 71.19% 57.62% 47.37% 55.68% 27.42% 65.65% 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 0.69 1.20 1.21 1.87 3.08 1.69 1.19 -7.40% YoY % -42.50% -0.83% -35.29% -39.29% 82.25% 42.02% - Horiz. % 57.98% 100.84% 101.68% 157.14% 258.82% 142.02% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date - 07/12/21 09/11/20 30/10/18 02/11/17 15/11/16 27/10/15 -
Price 0.4800 0.5900 0.5800 0.5450 1.2500 0.2450 0.1850 -
P/RPS 3.86 4.86 5.05 4.55 12.22 2.30 2.85 4.37% YoY % -20.58% -3.76% 10.99% -62.77% 431.30% -19.30% - Horiz. % 135.44% 170.53% 177.19% 159.65% 428.77% 80.70% 100.00%
P/EPS 46.68 45.46 61.05 38.15 136.91 38.28 33.04 4.99% YoY % 2.68% -25.54% 60.03% -72.13% 257.65% 15.86% - Horiz. % 141.28% 137.59% 184.78% 115.47% 414.38% 115.86% 100.00%
EY 2.14 2.20 1.64 2.62 0.73 2.61 3.03 -4.79% YoY % -2.73% 34.15% -37.40% 258.90% -72.03% -13.86% - Horiz. % 70.63% 72.61% 54.13% 86.47% 24.09% 86.14% 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 0.83 1.13 1.26 1.43 4.17 1.53 1.42 -7.29% YoY % -26.55% -10.32% -11.89% -65.71% 172.55% 7.75% - Horiz. % 58.45% 79.58% 88.73% 100.70% 293.66% 107.75% 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 Q3 2018.pdf 
