Kronologi Asia Bhd
KLSE:KAB
Income Statement
Earnings Waterfall
Kronologi Asia Bhd
Revenue
|
301.4m
MYR
|
Cost of Revenue
|
-230.4m
MYR
|
Gross Profit
|
71m
MYR
|
Operating Expenses
|
-54.2m
MYR
|
Operating Income
|
16.8m
MYR
|
Other Expenses
|
-8.6m
MYR
|
Net Income
|
8.2m
MYR
|
Income Statement
Kronologi Asia Bhd
Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
47
N/A
|
52
+9%
|
61
+18%
|
64
+4%
|
69
+8%
|
79
+14%
|
81
+3%
|
92
+14%
|
126
+36%
|
129
+2%
|
144
+12%
|
158
+9%
|
150
-5%
|
164
+9%
|
163
-1%
|
157
-4%
|
169
+7%
|
208
+24%
|
236
+13%
|
255
+8%
|
244
-4%
|
222
-9%
|
265
+20%
|
258
-3%
|
291
+13%
|
307
+5%
|
308
+0%
|
307
0%
|
295
-4%
|
308
+4%
|
314
+2%
|
320
+2%
|
336
+5%
|
316
-6%
|
301
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31)
|
(37)
|
(45)
|
(46)
|
(48)
|
(55)
|
(59)
|
(69)
|
(98)
|
(98)
|
(111)
|
(121)
|
(113)
|
(122)
|
(123)
|
(118)
|
(127)
|
(164)
|
(187)
|
(209)
|
(203)
|
(186)
|
(224)
|
(217)
|
(244)
|
(249)
|
(245)
|
(240)
|
(229)
|
(243)
|
(253)
|
(253)
|
(261)
|
(244)
|
(230)
|
|
Gross Profit |
16
N/A
|
15
-6%
|
16
+5%
|
19
+15%
|
22
+18%
|
24
+9%
|
22
-7%
|
24
+8%
|
28
+20%
|
31
+7%
|
34
+11%
|
37
+10%
|
37
-1%
|
42
+13%
|
40
-3%
|
39
-2%
|
42
+6%
|
44
+5%
|
49
+12%
|
46
-5%
|
41
-11%
|
36
-13%
|
41
+15%
|
41
0%
|
47
+15%
|
58
+22%
|
63
+9%
|
67
+6%
|
66
-1%
|
65
-1%
|
62
-5%
|
67
+8%
|
76
+13%
|
72
-4%
|
71
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15)
|
(15)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(22)
|
(23)
|
(23)
|
(20)
|
(21)
|
(22)
|
(23)
|
(25)
|
(24)
|
(23)
|
(24)
|
(21)
|
(23)
|
(28)
|
(33)
|
(39)
|
(39)
|
(40)
|
(30)
|
(35)
|
(42)
|
(45)
|
(54)
|
|
Selling, General & Administrative |
(15)
|
(16)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(17)
|
(19)
|
(20)
|
(23)
|
(25)
|
(24)
|
(24)
|
(23)
|
(21)
|
(23)
|
(25)
|
(27)
|
(28)
|
(29)
|
(26)
|
(13)
|
(25)
|
(26)
|
(31)
|
(38)
|
(44)
|
(44)
|
(46)
|
(35)
|
(39)
|
(45)
|
(47)
|
(55)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
4
|
(11)
|
4
|
4
|
2
|
4
|
5
|
4
|
5
|
5
|
4
|
3
|
2
|
1
|
|
Operating Income |
2
N/A
|
0
-87%
|
3
+1 450%
|
6
+81%
|
8
+41%
|
9
+14%
|
7
-21%
|
7
+2%
|
11
+49%
|
13
+16%
|
13
+7%
|
15
+11%
|
15
+2%
|
20
+28%
|
18
-10%
|
19
+9%
|
20
+7%
|
22
+7%
|
25
+16%
|
22
-15%
|
17
-21%
|
13
-22%
|
17
+32%
|
20
+14%
|
25
+23%
|
30
+21%
|
30
+0%
|
28
-6%
|
27
-5%
|
25
-7%
|
31
+26%
|
32
+2%
|
34
+5%
|
28
-17%
|
17
-40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
(0)
N/A
|
3
N/A
|
6
+91%
|
8
+45%
|
9
+18%
|
8
-20%
|
8
+1%
|
11
+43%
|
12
+12%
|
13
+6%
|
14
+9%
|
14
+1%
|
18
+29%
|
17
-8%
|
18
+6%
|
19
+7%
|
21
+8%
|
24
+14%
|
9
-63%
|
4
-51%
|
1
-77%
|
4
+316%
|
20
+368%
|
24
+23%
|
28
+19%
|
29
+0%
|
27
-6%
|
25
-6%
|
23
-8%
|
29
+28%
|
29
+0%
|
30
+3%
|
25
-19%
|
13
-48%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
|
Income from Continuing Operations |
1
|
1
|
3
|
6
|
8
|
8
|
7
|
8
|
10
|
11
|
12
|
12
|
12
|
15
|
16
|
18
|
19
|
20
|
19
|
4
|
(0)
|
(2)
|
1
|
16
|
20
|
23
|
24
|
22
|
20
|
19
|
25
|
25
|
25
|
19
|
8
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
1
-29%
|
3
+510%
|
6
+80%
|
8
+47%
|
8
+2%
|
7
-14%
|
8
+9%
|
10
+31%
|
11
+10%
|
12
+8%
|
12
-1%
|
12
+3%
|
15
+20%
|
16
+9%
|
18
+10%
|
19
+3%
|
20
+10%
|
19
-8%
|
4
-80%
|
(0)
N/A
|
(2)
-1 900%
|
1
N/A
|
16
+1 013%
|
20
+25%
|
23
+16%
|
24
+4%
|
22
-8%
|
20
-9%
|
19
-4%
|
25
+28%
|
25
+2%
|
25
0%
|
19
-25%
|
8
-56%
|
|
EPS (Diluted) |
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.01
-75%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|