[KRONO] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 58,822 32,500 38,758 25,185 14,139 11,476 - - YoY % 80.99% -16.15% 53.89% 78.12% 23.20% 0.00% - Horiz. % 512.57% 283.20% 337.73% 219.46% 123.20% 100.00% -
PBT 5,095 4,015 2,888 1,635 1,623 -1,086 - - YoY % 26.90% 39.02% 76.64% 0.74% 249.45% 0.00% - Horiz. % -469.15% -369.71% -265.93% -150.55% -149.45% 100.00% -
Tax -1,077 -325 -881 409 -249 -62 - - YoY % -231.38% 63.11% -315.40% 264.26% -301.61% 0.00% - Horiz. % 1,737.10% 524.19% 1,420.97% -659.68% 401.61% 100.00% -
NP 4,018 3,690 2,007 2,044 1,374 -1,148 - - YoY % 8.89% 83.86% -1.81% 48.76% 219.69% 0.00% - Horiz. % -350.00% -321.43% -174.83% -178.05% -119.69% 100.00% -
NP to SH 4,018 3,690 2,007 2,044 1,374 -1,148 - - YoY % 8.89% 83.86% -1.81% 48.76% 219.69% 0.00% - Horiz. % -350.00% -321.43% -174.83% -178.05% -119.69% 100.00% -
Tax Rate 21.14 % 8.09 % 30.51 % -25.02 % 15.34 % - % - % - YoY % 161.31% -73.48% 221.94% -263.10% 0.00% 0.00% - Horiz. % 137.81% 52.74% 198.89% -163.10% 100.00% - -
Total Cost 54,804 28,810 36,751 23,141 12,765 12,624 - - YoY % 90.23% -21.61% 58.81% 81.28% 1.12% 0.00% - Horiz. % 434.13% 228.22% 291.12% 183.31% 101.12% 100.00% -
Net Worth 245,986 167,500 108,446 50,328 33,165 28,699 - - YoY % 46.86% 54.45% 115.48% 51.75% 15.56% 0.00% - Horiz. % 857.10% 583.62% 377.86% 175.36% 115.56% 100.00% -
Dividend 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 7,976 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 216.16 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 245,986 167,500 108,446 50,328 33,165 28,699 - - YoY % 46.86% 54.45% 115.48% 51.75% 15.56% 0.00% - Horiz. % 857.10% 583.62% 377.86% 175.36% 115.56% 100.00% -
NOSH 523,375 398,809 328,627 264,885 236,896 239,166 - - YoY % 31.23% 21.36% 24.06% 11.81% -0.95% 0.00% - Horiz. % 218.83% 166.75% 137.41% 110.75% 99.05% 100.00% -
Ratio Analysis 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.83 % 11.35 % 5.18 % 8.12 % 9.72 % -10.00 % - % - YoY % -39.82% 119.11% -36.21% -16.46% 197.20% 0.00% - Horiz. % -68.30% -113.50% -51.80% -81.20% -97.20% 100.00% -
ROE 1.63 % 2.20 % 1.85 % 4.06 % 4.14 % -4.00 % - % - YoY % -25.91% 18.92% -54.43% -1.93% 203.50% 0.00% - Horiz. % -40.75% -55.00% -46.25% -101.50% -103.50% 100.00% -
Per Share 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.24 8.15 11.79 9.51 5.97 4.80 - - YoY % 37.91% -30.87% 23.97% 59.30% 24.37% 0.00% - Horiz. % 234.17% 169.79% 245.62% 198.12% 124.37% 100.00% -
EPS 0.77 0.93 0.61 0.77 0.58 -0.48 - - YoY % -17.20% 52.46% -20.78% 32.76% 220.83% 0.00% - Horiz. % -160.42% -193.75% -127.08% -160.42% -120.83% 100.00% -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4700 0.4200 0.3300 0.1900 0.1400 0.1200 - - YoY % 11.90% 27.27% 73.68% 35.71% 16.67% 0.00% - Horiz. % 391.67% 350.00% 275.00% 158.33% 116.67% 100.00% -
Adjusted Per Share Value based on latest NOSH - 890,413 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.61 3.65 4.35 2.83 1.59 1.29 - - YoY % 81.10% -16.09% 53.71% 77.99% 23.26% 0.00% - Horiz. % 512.40% 282.95% 337.21% 219.38% 123.26% 100.00% -
EPS 0.45 0.41 0.23 0.23 0.15 -0.13 - - YoY % 9.76% 78.26% 0.00% 53.33% 215.38% 0.00% - Horiz. % -346.15% -315.38% -176.92% -176.92% -115.38% 100.00% -
DPS 0.00 0.90 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2763 0.1881 0.1218 0.0565 0.0372 0.0322 - - YoY % 46.89% 54.43% 115.58% 51.88% 15.53% 0.00% - Horiz. % 858.07% 584.16% 378.26% 175.47% 115.53% 100.00% -
Price Multiplier on Financial Quarter End Date 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/04/21 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.7050 0.5950 0.5750 0.3600 0.2250 0.3050 0.0000 -
P/RPS 6.27 7.30 4.88 3.79 3.77 6.36 0.00 - YoY % -14.11% 49.59% 28.76% 0.53% -40.72% 0.00% - Horiz. % 98.58% 114.78% 76.73% 59.59% 59.28% 100.00% -
P/EPS 91.83 64.31 94.15 46.65 38.79 -63.54 0.00 - YoY % 42.79% -31.69% 101.82% 20.26% 161.05% 0.00% - Horiz. % -144.52% -101.21% -148.17% -73.42% -61.05% 100.00% -
EY 1.09 1.56 1.06 2.14 2.58 -1.57 0.00 - YoY % -30.13% 47.17% -50.47% -17.05% 264.33% 0.00% - Horiz. % -69.43% -99.36% -67.52% -136.31% -164.33% 100.00% -
DY 0.00 3.36 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.50 1.42 1.74 1.89 1.61 2.54 0.00 - YoY % 5.63% -18.39% -7.94% 17.39% -36.61% 0.00% - Horiz. % 59.06% 55.91% 68.50% 74.41% 63.39% 100.00% -
Price Multiplier on Announcement Date 30/04/21 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 21/05/19 31/05/18 26/05/17 25/05/16 29/05/15 - -
Price 0.6300 0.5600 0.5950 0.4700 0.2150 0.3100 0.0000 -
P/RPS 5.61 6.87 5.04 4.94 3.60 6.46 0.00 - YoY % -18.34% 36.31% 2.02% 37.22% -44.27% 0.00% - Horiz. % 86.84% 106.35% 78.02% 76.47% 55.73% 100.00% -
P/EPS 82.06 60.52 97.43 60.91 37.07 -64.58 0.00 - YoY % 35.59% -37.88% 59.96% 64.31% 157.40% 0.00% - Horiz. % -127.07% -93.71% -150.87% -94.32% -57.40% 100.00% -
EY 1.22 1.65 1.03 1.64 2.70 -1.55 0.00 - YoY % -26.06% 60.19% -37.20% -39.26% 274.19% 0.00% - Horiz. % -78.71% -106.45% -66.45% -105.81% -174.19% 100.00% -
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.34 1.33 1.80 2.47 1.54 2.58 0.00 - YoY % 0.75% -26.11% -27.13% 60.39% -40.31% 0.00% - Horiz. % 51.94% 51.55% 69.77% 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 2017.pdf 
