[KRONO] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
Revenue 25,185 14,139 11,476 - - - - - YoY % 78.12% 23.20% 0.00% - - - - Horiz. % 219.46% 123.20% 100.00% - - - -
PBT 1,635 1,623 -1,086 - - - - - YoY % 0.74% 249.45% 0.00% - - - - Horiz. % -150.55% -149.45% 100.00% - - - -
Tax 409 -249 -62 - - - - - YoY % 264.26% -301.61% 0.00% - - - - Horiz. % -659.68% 401.61% 100.00% - - - -
NP 2,044 1,374 -1,148 - - - - - YoY % 48.76% 219.69% 0.00% - - - - Horiz. % -178.05% -119.69% 100.00% - - - -
NP to SH 2,044 1,374 -1,148 - - - - - YoY % 48.76% 219.69% 0.00% - - - - Horiz. % -178.05% -119.69% 100.00% - - - -
Tax Rate -25.02 % 15.34 % - % - % - % - % - % - YoY % -263.10% 0.00% 0.00% - - - - Horiz. % -163.10% 100.00% - - - - -
Total Cost 23,141 12,765 12,624 - - - - - YoY % 81.28% 1.12% 0.00% - - - - Horiz. % 183.31% 101.12% 100.00% - - - -
Net Worth 50,328 33,165 28,699 - - - - - YoY % 51.75% 15.56% 0.00% - - - - Horiz. % 175.36% 115.56% 100.00% - - - -
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
Net Worth 50,328 33,165 28,699 - - - - - YoY % 51.75% 15.56% 0.00% - - - - Horiz. % 175.36% 115.56% 100.00% - - - -
NOSH 264,885 236,896 239,166 - - - - - YoY % 11.81% -0.95% 0.00% - - - - Horiz. % 110.75% 99.05% 100.00% - - - -
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
NP Margin 8.12 % 9.72 % -10.00 % - % - % - % - % - YoY % -16.46% 197.20% 0.00% - - - - Horiz. % -81.20% -97.20% 100.00% - - - -
ROE 4.06 % 4.14 % -4.00 % - % - % - % - % - YoY % -1.93% 203.50% 0.00% - - - - Horiz. % -101.50% -103.50% 100.00% - - - -
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
RPS 9.51 5.97 4.80 - - - - - YoY % 59.30% 24.37% 0.00% - - - - Horiz. % 198.12% 124.37% 100.00% - - - -
EPS 0.77 0.58 -0.48 - - - - - YoY % 32.76% 220.83% 0.00% - - - - Horiz. % -160.42% -120.83% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.1900 0.1400 0.1200 - - - - - YoY % 35.71% 16.67% 0.00% - - - - Horiz. % 158.33% 116.67% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 890,413 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
RPS 2.83 1.59 1.29 - - - - - YoY % 77.99% 23.26% 0.00% - - - - Horiz. % 219.38% 123.26% 100.00% - - - -
EPS 0.23 0.15 -0.13 - - - - - YoY % 53.33% 215.38% 0.00% - - - - Horiz. % -176.92% -115.38% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.0565 0.0372 0.0322 - - - - - YoY % 51.88% 15.53% 0.00% - - - - Horiz. % 175.47% 115.53% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
Date 31/03/17 31/03/16 31/03/15 - - - - -
Price 0.3600 0.2250 0.3050 0.0000 - - - -
P/RPS 3.79 3.77 6.36 0.00 - - - - YoY % 0.53% -40.72% 0.00% - - - - Horiz. % 59.59% 59.28% 100.00% - - - -
P/EPS 46.65 38.79 -63.54 0.00 - - - - YoY % 20.26% 161.05% 0.00% - - - - Horiz. % -73.42% -61.05% 100.00% - - - -
EY 2.14 2.58 -1.57 0.00 - - - - YoY % -17.05% 264.33% 0.00% - - - - Horiz. % -136.31% -164.33% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.89 1.61 2.54 0.00 - - - - YoY % 17.39% -36.61% 0.00% - - - - Horiz. % 74.41% 63.39% 100.00% - - - -
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 - - - CAGR
Date 26/05/17 25/05/16 29/05/15 - - - - -
Price 0.4700 0.2150 0.3100 0.0000 - - - -
P/RPS 4.94 3.60 6.46 0.00 - - - - YoY % 37.22% -44.27% 0.00% - - - - Horiz. % 76.47% 55.73% 100.00% - - - -
P/EPS 60.91 37.07 -64.58 0.00 - - - - YoY % 64.31% 157.40% 0.00% - - - - Horiz. % -94.32% -57.40% 100.00% - - - -
EY 1.64 2.70 -1.55 0.00 - - - - YoY % -39.26% 274.19% 0.00% - - - - Horiz. % -105.81% -174.19% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 2.47 1.54 2.58 0.00 - - - - YoY % 60.39% -40.31% 0.00% - - - - Horiz. % 95.74% 59.69% 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 Q1 2015.pdf 
