[KRONO] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
Revenue 27,267 25,106 15,534 - - - - - YoY % 8.61% 61.62% 0.00% - - - - Horiz. % 175.53% 161.62% 100.00% - - - -
PBT 2,857 4,749 1,818 - - - - - YoY % -39.84% 161.22% 0.00% - - - - Horiz. % 157.15% 261.22% 100.00% - - - -
Tax -272 -1,010 -635 - - - - - YoY % 73.07% -59.06% 0.00% - - - - Horiz. % 42.83% 159.06% 100.00% - - - -
NP 2,585 3,739 1,183 - - - - - YoY % -30.86% 216.06% 0.00% - - - - Horiz. % 218.51% 316.06% 100.00% - - - -
NP to SH 2,585 3,739 1,183 - - - - - YoY % -30.86% 216.06% 0.00% - - - - Horiz. % 218.51% 316.06% 100.00% - - - -
Tax Rate 9.52 % 21.27 % 34.93 % - % - % - % - % - YoY % -55.24% -39.11% 0.00% - - - - Horiz. % 27.25% 60.89% 100.00% - - - -
Total Cost 24,682 21,367 14,351 - - - - - YoY % 15.51% 48.89% 0.00% - - - - Horiz. % 171.99% 148.89% 100.00% - - - -
Net Worth 45,537 35,496 11,004 - - - - - YoY % 28.29% 222.56% 0.00% - - - - Horiz. % 413.80% 322.56% 100.00% - - - -
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
Net Worth 45,537 35,496 11,004 - - - - - YoY % 28.29% 222.56% 0.00% - - - - Horiz. % 413.80% 322.56% 100.00% - - - -
NOSH 239,671 236,645 91,705 - - - - - YoY % 1.28% 158.05% 0.00% - - - - Horiz. % 261.35% 258.05% 100.00% - - - -
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
NP Margin 9.48 % 14.89 % 7.62 % - % - % - % - % - YoY % -36.33% 95.41% 0.00% - - - - Horiz. % 124.41% 195.41% 100.00% - - - -
ROE 5.68 % 10.53 % 10.75 % - % - % - % - % - YoY % -46.06% -2.05% 0.00% - - - - Horiz. % 52.84% 97.95% 100.00% - - - -
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
RPS 11.38 10.61 16.94 - - - - - YoY % 7.26% -37.37% 0.00% - - - - Horiz. % 67.18% 62.63% 100.00% - - - -
EPS 1.08 1.58 1.29 - - - - - YoY % -31.65% 22.48% 0.00% - - - - Horiz. % 83.72% 122.48% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.1900 0.1500 0.1200 - - - - - YoY % 26.67% 25.00% 0.00% - - - - Horiz. % 158.33% 125.00% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 731,818 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
RPS 3.07 2.83 1.75 - - - - - YoY % 8.48% 61.71% 0.00% - - - - Horiz. % 175.43% 161.71% 100.00% - - - -
EPS 0.29 0.42 0.13 - - - - - YoY % -30.95% 223.08% 0.00% - - - - Horiz. % 223.08% 323.08% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.0513 0.0400 0.0124 - - - - - YoY % 28.25% 222.58% 0.00% - - - - Horiz. % 413.71% 322.58% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
Date 30/12/16 31/12/15 31/12/14 - - - - -
Price 0.3100 0.2050 0.2350 0.0000 - - - -
P/RPS 2.72 1.93 1.39 0.00 - - - - YoY % 40.93% 38.85% 0.00% - - - - Horiz. % 195.68% 138.85% 100.00% - - - -
P/EPS 28.74 12.97 18.22 0.00 - - - - YoY % 121.59% -28.81% 0.00% - - - - Horiz. % 157.74% 71.19% 100.00% - - - -
EY 3.48 7.71 5.49 0.00 - - - - YoY % -54.86% 40.44% 0.00% - - - - Horiz. % 63.39% 140.44% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.63 1.37 1.96 0.00 - - - - YoY % 18.98% -30.10% 0.00% - - - - Horiz. % 83.16% 69.90% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 - - - CAGR
Date 20/02/17 26/02/16 26/02/15 - - - - -
Price 0.3200 0.1600 0.3250 0.0000 - - - -
P/RPS 2.81 1.51 1.92 0.00 - - - - YoY % 86.09% -21.35% 0.00% - - - - Horiz. % 146.35% 78.65% 100.00% - - - -
P/EPS 29.67 10.13 25.19 0.00 - - - - YoY % 192.89% -59.79% 0.00% - - - - Horiz. % 117.78% 40.21% 100.00% - - - -
EY 3.37 9.88 3.97 0.00 - - - - YoY % -65.89% 148.87% 0.00% - - - - Horiz. % 84.89% 248.87% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.68 1.07 2.71 0.00 - - - - YoY % 57.01% -60.52% 0.00% - - - - Horiz. % 61.99% 39.48% 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