[KRONO] YoY Quarter Result on 2021-01-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
Revenue 14,216 51,969 0 52,071 81,662 69,268 - -76.68% YoY % -72.65% 0.00% 0.00% -36.24% 17.89% - - Horiz. % 20.52% 75.03% 0.00% 75.17% 117.89% 100.00% -
PBT 853 525 0 6,295 8,465 5,112 - -80.72% YoY % 62.48% 0.00% 0.00% -25.63% 65.59% - - Horiz. % 16.69% 10.27% 0.00% 123.14% 165.59% 100.00% -
Tax -52 -11,761 0 -1,235 -1,690 -2,071 - -96.62% YoY % 99.56% 0.00% 0.00% 26.92% 18.40% - - Horiz. % 2.51% 567.89% -0.00% 59.63% 81.60% 100.00% -
NP 801 -11,236 0 5,060 6,775 3,041 - -70.67% YoY % 107.13% 0.00% 0.00% -25.31% 122.79% - - Horiz. % 26.34% -369.48% 0.00% 166.39% 222.79% 100.00% -
NP to SH 801 -11,236 0 5,060 6,775 3,041 - -70.67% YoY % 107.13% 0.00% 0.00% -25.31% 122.79% - - Horiz. % 26.34% -369.48% 0.00% 166.39% 222.79% 100.00% -
Tax Rate 6.10 % 2,240.19 % - % 19.62 % 19.96 % 40.51 % - % -82.46% YoY % -99.73% 0.00% 0.00% -1.70% -50.73% - - Horiz. % 15.06% 5,529.97% 0.00% 48.43% 49.27% 100.00% -
Total Cost 13,415 63,205 0 47,011 74,887 66,227 - -76.96% YoY % -78.78% 0.00% 0.00% -37.22% 13.08% - - Horiz. % 20.26% 95.44% 0.00% 70.98% 113.08% 100.00% -
Net Worth 237,338 231,650 211,499 202,304 206,901 211,499 - 11.18% YoY % 2.46% 9.53% 4.55% -2.22% -2.17% - - Horiz. % 112.22% 109.53% 100.00% 95.65% 97.83% 100.00% -
Dividend 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
Net Worth 237,338 231,650 211,499 202,304 206,901 211,499 - 11.18% YoY % 2.46% 9.53% 4.55% -2.22% -2.17% - - Horiz. % 112.22% 109.53% 100.00% 95.65% 97.83% 100.00% -
NOSH 515,954 514,779 459,782 459,782 459,782 459,782 - 11.18% YoY % 0.23% 11.96% 0.00% 0.00% 0.00% - - Horiz. % 112.22% 111.96% 100.00% 100.00% 100.00% 100.00% -
Ratio Analysis 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
NP Margin 5.63 % -21.62 % - % 9.72 % 8.30 % 4.39 % - % 25.70% YoY % 126.04% 0.00% 0.00% 17.11% 89.07% - - Horiz. % 128.25% -492.48% 0.00% 221.41% 189.07% 100.00% -
ROE 0.34 % -4.85 % - % 2.50 % 3.27 % 1.44 % - % -73.48% YoY % 107.01% 0.00% 0.00% -23.55% 127.08% - - Horiz. % 23.61% -336.81% 0.00% 173.61% 227.08% 100.00% -
Per Share 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
RPS 2.76 10.10 - 11.33 17.76 15.07 - -79.00% YoY % -72.67% 0.00% 0.00% -36.20% 17.85% - - Horiz. % 18.31% 67.02% 0.00% 75.18% 117.85% 100.00% -
EPS 0.16 -2.18 0.00 1.10 1.47 0.66 - -72.82% YoY % 107.34% 0.00% 0.00% -25.17% 122.73% - - Horiz. % 24.24% -330.30% 0.00% 166.67% 222.73% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.4600 0.4500 0.4600 0.4400 0.4500 0.4600 - - YoY % 2.22% -2.17% 4.55% -2.22% -2.17% - - Horiz. % 100.00% 97.83% 100.00% 95.65% 97.83% 100.00% -
Adjusted Per Share Value based on latest NOSH - 890,413 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
RPS 1.60 5.84 - 5.85 9.17 7.78 - -76.64% YoY % -72.60% 0.00% 0.00% -36.21% 17.87% - - Horiz. % 20.57% 75.06% 0.00% 75.19% 117.87% 100.00% -
EPS 0.09 -1.26 0.00 0.57 0.76 0.34 - -70.54% YoY % 107.14% 0.00% 0.00% -25.00% 123.53% - - Horiz. % 26.47% -370.59% 0.00% 167.65% 223.53% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.2665 0.2602 0.2375 0.2272 0.2324 0.2375 - 11.17% YoY % 2.42% 9.56% 4.53% -2.24% -2.15% - - Horiz. % 112.21% 109.56% 100.00% 95.66% 97.85% 100.00% -
Price Multiplier on Financial Quarter End Date 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
Date 29/01/21 31/03/20 31/01/20 28/06/19 30/09/19 31/12/19 - -
Price 0.7700 0.4300 0.7850 0.5550 0.6100 0.7500 - -
P/RPS 27.95 4.26 0.00 4.90 3.43 4.98 - 388.39% YoY % 556.10% 0.00% 0.00% 42.86% -31.12% - - Horiz. % 561.24% 85.54% 0.00% 98.39% 68.88% 100.00% -
P/EPS 495.99 -19.70 0.00 50.43 41.40 113.40 - 288.33% YoY % 2,617.72% 0.00% 0.00% 21.81% -63.49% - - Horiz. % 437.38% -17.37% 0.00% 44.47% 36.51% 100.00% -
EY 0.20 -5.08 0.00 1.98 2.42 0.88 - -74.39% YoY % 103.94% 0.00% 0.00% -18.18% 175.00% - - Horiz. % 22.73% -577.27% 0.00% 225.00% 275.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.67 0.96 1.71 1.26 1.36 1.63 - 2.25% YoY % 73.96% -43.86% 35.71% -7.35% -16.56% - - Horiz. % 102.45% 58.90% 104.91% 77.30% 83.44% 100.00% -
Price Multiplier on Announcement Date 31/01/21 31/03/20 31/01/20 30/06/19 30/09/19 31/12/19 - CAGR
Date 22/03/21 15/05/20 - 19/08/19 30/10/19 25/02/20 - -
Price 0.7100 0.6200 0.0000 0.6100 0.6800 0.8350 - -
P/RPS 25.77 6.14 0.00 5.39 3.83 5.54 - 310.95% YoY % 319.71% 0.00% 0.00% 40.73% -30.87% - - Horiz. % 465.16% 110.83% 0.00% 97.29% 69.13% 100.00% -
P/EPS 457.34 -28.41 0.00 55.43 46.15 126.25 - 226.55% YoY % 1,709.79% 0.00% 0.00% 20.11% -63.45% - - Horiz. % 362.25% -22.50% 0.00% 43.90% 36.55% 100.00% -
EY 0.22 -3.52 0.00 1.80 2.17 0.79 - -69.13% YoY % 106.25% 0.00% 0.00% -17.05% 174.68% - - Horiz. % 27.85% -445.57% 0.00% 227.85% 274.68% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.54 1.38 0.00 1.39 1.51 1.82 - -14.24% YoY % 11.59% 0.00% 0.00% -7.95% -17.03% - - Horiz. % 84.62% 75.82% 0.00% 76.37% 82.97% 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 Jan 2021.pdf 
