[KRONO] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 99,530 98,811 41,895 42,737 27,267 25,106 15,534 29.95% YoY % 0.73% 135.85% -1.97% 56.74% 8.61% 61.62% - Horiz. % 640.72% 636.09% 269.70% 275.12% 175.53% 161.62% 100.00%
PBT 7,591 7,387 3,797 3,578 2,857 4,749 1,818 22.33% YoY % 2.76% 94.55% 6.12% 25.24% -39.84% 161.22% - Horiz. % 417.55% 406.33% 208.86% 196.81% 157.15% 261.22% 100.00%
Tax -992 -1,667 1,035 -143 -272 -1,010 -635 6.49% YoY % 40.49% -261.06% 823.78% 47.43% 73.07% -59.06% - Horiz. % 156.22% 262.52% -162.99% 22.52% 42.83% 159.06% 100.00%
NP 6,599 5,720 4,832 3,435 2,585 3,739 1,183 27.43% YoY % 15.37% 18.38% 40.67% 32.88% -30.86% 216.06% - Horiz. % 557.82% 483.52% 408.45% 290.36% 218.51% 316.06% 100.00%
NP to SH 6,599 5,720 4,832 3,435 2,585 3,739 1,183 27.43% YoY % 15.37% 18.38% 40.67% 32.88% -30.86% 216.06% - Horiz. % 557.82% 483.52% 408.45% 290.36% 218.51% 316.06% 100.00%
Tax Rate 13.07 % 22.57 % -27.26 % 4.00 % 9.52 % 21.27 % 34.93 % -12.95% YoY % -42.09% 182.80% -781.50% -57.98% -55.24% -39.11% - Horiz. % 37.42% 64.61% -78.04% 11.45% 27.25% 60.89% 100.00%
Total Cost 92,931 93,091 37,063 39,302 24,682 21,367 14,351 30.14% YoY % -0.17% 151.17% -5.70% 59.23% 15.51% 48.89% - Horiz. % 647.56% 648.67% 258.26% 273.86% 171.99% 148.89% 100.00%
Net Worth 334,613 237,338 147,348 108,661 45,537 35,496 11,004 61.86% YoY % 40.99% 61.07% 35.60% 138.62% 28.29% 222.56% - Horiz. % 3,040.66% 2,156.71% 1,338.96% 987.41% 413.80% 322.56% 100.00%
Dividend 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 334,613 237,338 147,348 108,661 45,537 35,496 11,004 61.86% YoY % 40.99% 61.07% 35.60% 138.62% 28.29% 222.56% - Horiz. % 3,040.66% 2,156.71% 1,338.96% 987.41% 413.80% 322.56% 100.00%
NOSH 619,655 515,954 359,386 252,701 239,671 236,645 91,705 30.93% YoY % 20.10% 43.57% 42.22% 5.44% 1.28% 158.05% - Horiz. % 675.70% 562.62% 391.89% 275.56% 261.35% 258.05% 100.00%
Ratio Analysis 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.63 % 5.79 % 11.53 % 8.04 % 9.48 % 14.89 % 7.62 % -1.94% YoY % 14.51% -49.78% 43.41% -15.19% -36.33% 95.41% - Horiz. % 87.01% 75.98% 151.31% 105.51% 124.41% 195.41% 100.00%
ROE 1.97 % 2.41 % 3.28 % 3.16 % 5.68 % 10.53 % 10.75 % -21.28% YoY % -18.26% -26.52% 3.80% -44.37% -46.06% -2.05% - Horiz. % 18.33% 22.42% 30.51% 29.40% 52.84% 97.95% 100.00%
Per Share 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.06 19.15 11.66 16.91 11.38 10.61 16.94 -0.75% YoY % -16.14% 64.24% -31.05% 48.59% 7.26% -37.37% - Horiz. % 94.81% 113.05% 68.83% 99.82% 67.18% 62.63% 100.00%
EPS 1.06 1.11 1.34 1.36 1.08 1.58 1.29 -2.73% YoY % -4.50% -17.16% -1.47% 25.93% -31.65% 22.48% - Horiz. % 82.17% 86.05% 103.88% 105.43% 83.72% 122.48% 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 0.5400 0.4600 0.4100 0.4300 0.1900 0.1500 0.1200 23.63% YoY % 17.39% 12.20% -4.65% 126.32% 26.67% 25.00% - Horiz. % 450.00% 383.33% 341.67% 358.33% 158.33% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.18 11.10 4.71 4.80 3.06 2.82 1.74 30.00% YoY % 0.72% 135.67% -1.88% 56.86% 8.51% 62.07% - Horiz. % 642.53% 637.93% 270.69% 275.86% 175.86% 162.07% 100.00%
EPS 0.74 0.64 0.54 0.39 0.29 0.42 0.13 27.80% YoY % 15.63% 18.52% 38.46% 34.48% -30.95% 223.08% - Horiz. % 569.23% 492.31% 415.38% 300.00% 223.08% 323.08% 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 0.3758 0.2665 0.1655 0.1220 0.0511 0.0399 0.0124 61.79% YoY % 41.01% 61.03% 35.66% 138.75% 28.07% 221.77% - Horiz. % 3,030.65% 2,149.19% 1,334.68% 983.87% 412.10% 321.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/01/22 31/12/20 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5700 0.6900 0.6050 0.9250 0.3100 0.2050 0.2350 -
P/RPS 3.55 3.60 5.19 5.47 2.72 1.93 1.39 14.14% YoY % -1.39% -30.64% -5.12% 101.10% 40.93% 38.85% - Horiz. % 255.40% 258.99% 373.38% 393.53% 195.68% 138.85% 100.00%
P/EPS 53.52 62.24 45.00 68.05 28.74 12.97 18.22 16.41% YoY % -14.01% 38.31% -33.87% 136.78% 121.59% -28.81% - Horiz. % 293.74% 341.60% 246.98% 373.49% 157.74% 71.19% 100.00%
EY 1.87 1.61 2.22 1.47 3.48 7.71 5.49 -14.09% YoY % 16.15% -27.48% 51.02% -57.76% -54.86% 40.44% - Horiz. % 34.06% 29.33% 40.44% 26.78% 63.39% 140.44% 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 1.06 1.50 1.48 2.15 1.63 1.37 1.96 -8.30% YoY % -29.33% 1.35% -31.16% 31.90% 18.98% -30.10% - Horiz. % 54.08% 76.53% 75.51% 109.69% 83.16% 69.90% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/22 22/03/21 28/02/19 26/02/18 20/02/17 26/02/16 26/02/15 -
Price 0.5650 0.7100 0.6250 0.8050 0.3200 0.1600 0.3250 -
P/RPS 3.52 3.71 5.36 4.76 2.81 1.51 1.92 8.92% YoY % -5.12% -30.78% 12.61% 69.40% 86.09% -21.35% - Horiz. % 183.33% 193.23% 279.17% 247.92% 146.35% 78.65% 100.00%
P/EPS 53.05 64.04 46.49 59.22 29.67 10.13 25.19 11.08% YoY % -17.16% 37.75% -21.50% 99.60% 192.89% -59.79% - Horiz. % 210.60% 254.23% 184.56% 235.09% 117.78% 40.21% 100.00%
EY 1.88 1.56 2.15 1.69 3.37 9.88 3.97 -10.01% YoY % 20.51% -27.44% 27.22% -49.85% -65.89% 148.87% - Horiz. % 47.36% 39.29% 54.16% 42.57% 84.89% 248.87% 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 1.05 1.54 1.52 1.87 1.68 1.07 2.71 -12.52% YoY % -31.82% 1.32% -18.72% 11.31% 57.01% -60.52% - Horiz. % 38.75% 56.83% 56.09% 69.00% 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
Kronologi Group-Quarterly result Q4 2017.pdf 
