[KRONO] YoY Quarter Result on 2022-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 79,606 63,126 74,508 40,433 48,343 14,778 9,374 30.27% YoY % 26.11% -15.28% 84.28% -16.36% 227.13% 57.65% - Horiz. % 849.22% 673.42% 794.84% 431.33% 515.71% 157.65% 100.00%
PBT 5,497 4,479 6,230 5,049 4,918 1,590 -913 - YoY % 22.73% -28.11% 23.39% 2.66% 209.31% 274.15% - Horiz. % -602.08% -490.58% -682.37% -553.01% -538.66% -174.15% 100.00%
Tax -2,453 -1,375 -1,125 -550 -842 106 45 - YoY % -78.40% -22.22% -104.55% 34.68% -894.34% 135.56% - Horiz. % -5,451.11% -3,055.56% -2,500.00% -1,222.22% -1,871.11% 235.56% 100.00%
NP 3,044 3,104 5,105 4,499 4,076 1,696 -868 - YoY % -1.93% -39.20% 13.47% 10.38% 140.33% 295.39% - Horiz. % -350.69% -357.60% -588.13% -518.32% -469.59% -195.39% 100.00%
NP to SH 3,044 3,104 5,105 4,499 4,076 1,696 -868 - YoY % -1.93% -39.20% 13.47% 10.38% 140.33% 295.39% - Horiz. % -350.69% -357.60% -588.13% -518.32% -469.59% -195.39% 100.00%
Tax Rate 44.62 % 30.70 % 18.06 % 10.89 % 17.12 % -6.67 % - % - YoY % 45.34% 69.99% 65.84% -36.39% 356.67% 0.00% - Horiz. % -668.97% -460.27% -270.76% -163.27% -256.67% 100.00% -
Total Cost 76,562 60,022 69,403 35,934 44,267 13,082 10,242 28.23% YoY % 27.56% -13.52% 93.14% -18.82% 238.38% 27.73% - Horiz. % 747.53% 586.04% 677.63% 350.85% 432.21% 127.73% 100.00%
Net Worth 441,142 395,016 322,220 129,686 55,625 35,333 25,805 42.03% YoY % 11.68% 22.59% 148.46% 133.14% 57.43% 36.92% - Horiz. % 1,709.50% 1,530.75% 1,248.66% 502.56% 215.56% 136.92% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 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 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 441,142 395,016 322,220 129,686 55,625 35,333 25,805 42.03% YoY % 11.68% 22.59% 148.46% 133.14% 57.43% 36.92% - Horiz. % 1,709.50% 1,530.75% 1,248.66% 502.56% 215.56% 136.92% 100.00%
NOSH 735,238 705,386 619,655 350,505 264,885 235,555 234,594 15.17% YoY % 4.23% 13.84% 76.79% 32.32% 12.45% 0.41% - Horiz. % 313.41% 300.68% 264.14% 149.41% 112.91% 100.41% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.82 % 4.92 % 6.85 % 11.13 % 8.43 % 11.48 % -9.26 % - YoY % -22.36% -28.18% -38.45% 32.03% -26.57% 223.97% - Horiz. % -41.25% -53.13% -73.97% -120.19% -91.04% -123.97% 100.00%
ROE 0.69 % 0.79 % 1.58 % 3.47 % 7.33 % 4.80 % -3.36 % - YoY % -12.66% -50.00% -54.47% -52.66% 52.71% 242.86% - Horiz. % -20.54% -23.51% -47.02% -103.27% -218.15% -142.86% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.83 8.95 12.02 11.54 18.25 6.27 4.00 13.10% YoY % 21.01% -25.54% 4.16% -36.77% 191.07% 56.75% - Horiz. % 270.75% 223.75% 300.50% 288.50% 456.25% 156.75% 100.00%
EPS 0.41 0.44 0.82 1.28 1.54 0.72 -0.37 - YoY % -6.82% -46.34% -35.94% -16.88% 113.89% 294.59% - Horiz. % -110.81% -118.92% -221.62% -345.95% -416.22% -194.59% 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 0.6000 0.5600 0.5200 0.3700 0.2100 0.1500 0.1100 23.33% YoY % 7.14% 7.69% 40.54% 76.19% 40.00% 36.36% - Horiz. % 545.45% 509.09% 472.73% 336.36% 190.91% 136.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.94 7.09 8.37 4.54 5.43 1.66 1.05 30.31% YoY % 26.09% -15.29% 84.36% -16.39% 227.11% 58.10% - Horiz. % 851.43% 675.24% 797.14% 432.38% 517.14% 158.10% 100.00%
EPS 0.34 0.35 0.57 0.51 0.46 0.19 -0.10 - YoY % -2.86% -38.60% 11.76% 10.87% 142.11% 290.00% - Horiz. % -340.00% -350.00% -570.00% -510.00% -460.00% -190.00% 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 0.4954 0.4436 0.3619 0.1456 0.0625 0.0397 0.0290 42.02% YoY % 11.68% 22.58% 148.56% 132.96% 57.43% 36.90% - Horiz. % 1,708.28% 1,529.66% 1,247.93% 502.07% 215.52% 136.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/07/23 29/07/22 30/07/21 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.4600 0.5050 0.6000 0.5850 0.5650 0.1900 0.2200 -
P/RPS 4.25 5.64 4.99 5.07 3.10 3.03 5.51 -3.16% YoY % -24.65% 13.03% -1.58% 63.55% 2.31% -45.01% - Horiz. % 77.13% 102.36% 90.56% 92.01% 56.26% 54.99% 100.00%
P/EPS 111.11 114.76 72.83 45.58 36.72 26.39 -59.46 - YoY % -3.18% 57.57% 59.78% 24.13% 39.14% 144.38% - Horiz. % -186.87% -193.00% -122.49% -76.66% -61.76% -44.38% 100.00%
EY 0.90 0.87 1.37 2.19 2.72 3.79 -1.68 - YoY % 3.45% -36.50% -37.44% -19.49% -28.23% 325.60% - Horiz. % -53.57% -51.79% -81.55% -130.36% -161.90% -225.60% 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 0.77 0.90 1.15 1.58 2.69 1.27 2.00 -11.13% YoY % -14.44% -21.74% -27.22% -41.26% 111.81% -36.50% - Horiz. % 38.50% 45.00% 57.50% 79.00% 134.50% 63.50% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/09/23 21/09/22 22/09/21 15/08/18 28/07/17 23/08/16 24/08/15 -
Price 0.4200 0.4900 0.6600 0.7650 0.7100 0.2000 0.1200 -
P/RPS 3.88 5.48 5.49 6.63 3.89 3.19 3.00 3.23% YoY % -29.20% -0.18% -17.19% 70.44% 21.94% 6.33% - Horiz. % 129.33% 182.67% 183.00% 221.00% 129.67% 106.33% 100.00%
P/EPS 101.45 111.35 80.11 59.60 46.14 27.78 -32.43 - YoY % -8.89% 39.00% 34.41% 29.17% 66.09% 185.66% - Horiz. % -312.83% -343.35% -247.02% -183.78% -142.28% -85.66% 100.00%
EY 0.99 0.90 1.25 1.68 2.17 3.60 -3.08 - YoY % 10.00% -28.00% -25.60% -22.58% -39.72% 216.88% - Horiz. % -32.14% -29.22% -40.58% -54.55% -70.45% -116.88% 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 0.70 0.88 1.27 2.07 3.38 1.33 1.09 -5.33% YoY % -20.45% -30.71% -38.65% -38.76% 154.14% 22.02% - Horiz. % 64.22% 80.73% 116.51% 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
Kronologi Group-Quarterly result Q2 2023.pdf 
