[KRONO] YoY Quarter Result on 2022-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Revenue 67,745 87,653 75,150 59,243 41,979 28,104 25,097 15.04% YoY % -22.71% 16.64% 26.85% 41.13% 49.37% 11.98% - Horiz. % 269.93% 349.26% 299.44% 236.06% 167.27% 111.98% 100.00%
PBT 1,800 7,632 9,696 5,240 6,929 2,848 1,475 2.85% YoY % -76.42% -21.29% 85.04% -24.38% 143.29% 93.08% - Horiz. % 122.03% 517.42% 657.36% 355.25% 469.76% 193.08% 100.00%
Tax -791 -378 -1,653 -344 -1,922 -340 31 - YoY % -109.26% 77.13% -380.52% 82.10% -465.29% -1,196.77% - Horiz. % -2,551.61% -1,219.35% -5,332.26% -1,109.68% -6,200.00% -1,096.77% 100.00%
NP 1,009 7,254 8,043 4,896 5,007 2,508 1,506 -5.49% YoY % -86.09% -9.81% 64.28% -2.22% 99.64% 66.53% - Horiz. % 67.00% 481.67% 534.06% 325.10% 332.47% 166.53% 100.00%
NP to SH 1,009 7,254 8,043 4,896 5,007 2,508 1,506 -5.49% YoY % -86.09% -9.81% 64.28% -2.22% 99.64% 66.53% - Horiz. % 67.00% 481.67% 534.06% 325.10% 332.47% 166.53% 100.00%
Tax Rate 43.94 % 4.95 % 17.05 % 6.56 % 27.74 % 11.94 % -2.10 % - YoY % 787.68% -70.97% 159.91% -76.35% 132.33% 668.57% - Horiz. % -2,092.38% -235.71% -811.90% -312.38% -1,320.95% -568.57% 100.00%
Total Cost 66,736 80,399 67,107 54,347 36,972 25,596 23,591 15.80% YoY % -16.99% 19.81% 23.48% 47.00% 44.44% 8.50% - Horiz. % 282.89% 340.80% 284.46% 230.37% 156.72% 108.50% 100.00%
Net Worth 455,847 409,123 322,220 237,049 133,191 82,409 37,649 42.17% YoY % 11.42% 26.97% 35.93% 77.98% 61.62% 118.88% - Horiz. % 1,210.75% 1,086.65% 855.83% 629.61% 353.76% 218.88% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 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 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 455,847 409,123 322,220 237,049 133,191 82,409 37,649 42.17% YoY % 11.42% 26.97% 35.93% 77.98% 61.62% 118.88% - Horiz. % 1,210.75% 1,086.65% 855.83% 629.61% 353.76% 218.88% 100.00%
NOSH 735,238 705,386 619,655 515,325 350,505 274,699 235,312 17.44% YoY % 4.23% 13.84% 20.25% 47.02% 27.60% 16.74% - Horiz. % 312.45% 299.77% 263.33% 219.00% 148.95% 116.74% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.49 % 8.28 % 10.70 % 8.26 % 11.93 % 8.92 % 6.00 % -17.84% YoY % -82.00% -22.62% 29.54% -30.76% 33.74% 48.67% - Horiz. % 24.83% 138.00% 178.33% 137.67% 198.83% 148.67% 100.00%
ROE 0.22 % 1.77 % 2.50 % 2.07 % 3.76 % 3.04 % 4.00 % -33.58% YoY % -87.57% -29.20% 20.77% -44.95% 23.68% -24.00% - Horiz. % 5.50% 44.25% 62.50% 51.75% 94.00% 76.00% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.21 12.43 12.13 11.50 11.98 10.23 10.67 -2.05% YoY % -25.91% 2.47% 5.48% -4.01% 17.11% -4.12% - Horiz. % 86.32% 116.49% 113.68% 107.78% 112.28% 95.88% 100.00%
EPS 0.14 1.03 1.30 0.95 1.43 0.91 0.64 -19.30% YoY % -86.41% -20.77% 36.84% -33.57% 57.14% 42.19% - Horiz. % 21.88% 160.94% 203.12% 148.44% 223.44% 142.19% 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 0.6200 0.5800 0.5200 0.4600 0.3800 0.3000 0.1600 21.06% YoY % 6.90% 11.54% 13.04% 21.05% 26.67% 87.50% - Horiz. % 387.50% 362.50% 325.00% 287.50% 237.50% 187.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.61 9.84 8.44 6.65 4.71 3.16 2.82 15.03% YoY % -22.66% 16.59% 26.92% 41.19% 49.05% 12.06% - Horiz. % 269.86% 348.94% 299.29% 235.82% 167.02% 112.06% 100.00%
EPS 0.11 0.81 0.90 0.55 0.56 0.28 0.17 -5.96% YoY % -86.42% -10.00% 63.64% -1.79% 100.00% 64.71% - Horiz. % 64.71% 476.47% 529.41% 323.53% 329.41% 164.71% 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 0.5120 0.4595 0.3619 0.2662 0.1496 0.0926 0.0423 42.16% YoY % 11.43% 26.97% 35.95% 77.94% 61.56% 118.91% - Horiz. % 1,210.40% 1,086.29% 855.56% 629.31% 353.66% 218.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Date 31/10/23 31/10/22 29/10/21 30/09/20 28/09/18 29/09/17 30/09/16 -
Price 0.4000 0.4000 0.6250 0.5550 0.7100 0.9250 0.2700 -
P/RPS 4.34 3.22 5.15 4.83 5.93 9.04 2.53 7.91% YoY % 34.78% -37.48% 6.63% -18.55% -34.40% 257.31% - Horiz. % 171.54% 127.27% 203.56% 190.91% 234.39% 357.31% 100.00%
P/EPS 291.47 38.90 48.15 58.42 49.70 101.31 42.19 31.35% YoY % 649.28% -19.21% -17.58% 17.55% -50.94% 140.13% - Horiz. % 690.85% 92.20% 114.13% 138.47% 117.80% 240.13% 100.00%
EY 0.34 2.57 2.08 1.71 2.01 0.99 2.37 -23.96% YoY % -86.77% 23.56% 21.64% -14.93% 103.03% -58.23% - Horiz. % 14.35% 108.44% 87.76% 72.15% 84.81% 41.77% 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 0.65 0.69 1.20 1.21 1.87 3.08 1.69 -12.61% YoY % -5.80% -42.50% -0.83% -35.29% -39.29% 82.25% - Horiz. % 38.46% 40.83% 71.01% 71.60% 110.65% 182.25% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 30/09/20 30/09/18 30/09/17 30/09/16 CAGR
Date 19/12/23 - 07/12/21 09/11/20 30/10/18 02/11/17 15/11/16 -
Price 0.4000 0.4800 0.5900 0.5800 0.5450 1.2500 0.2450 -
P/RPS 4.34 3.86 4.86 5.05 4.55 12.22 2.30 9.37% YoY % 12.44% -20.58% -3.76% 10.99% -62.77% 431.30% - Horiz. % 188.70% 167.83% 211.30% 219.57% 197.83% 531.30% 100.00%
P/EPS 291.47 46.68 45.46 61.05 38.15 136.91 38.28 33.16% YoY % 524.40% 2.68% -25.54% 60.03% -72.13% 257.65% - Horiz. % 761.42% 121.94% 118.76% 159.48% 99.66% 357.65% 100.00%
EY 0.34 2.14 2.20 1.64 2.62 0.73 2.61 -24.99% YoY % -84.11% -2.73% 34.15% -37.40% 258.90% -72.03% - Horiz. % 13.03% 81.99% 84.29% 62.84% 100.38% 27.97% 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 0.65 0.83 1.13 1.26 1.43 4.17 1.53 -11.38% YoY % -21.69% -26.55% -10.32% -11.89% -65.71% 172.55% - Horiz. % 42.48% 54.25% 73.86% 82.35% 93.46% 272.55% 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 Q3 2023.pdf 
