[KGROUP] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 5,594 7,657 15,145 18,897 7,904 5,071 17,818 -53.71% QoQ % -26.94% -49.44% -19.86% 139.08% 55.87% -71.54% - Horiz. % 31.40% 42.97% 85.00% 106.06% 44.36% 28.46% 100.00%
PBT -1,811 -2,483 -9,887 -11,817 -16,382 -658 -18,802 -78.90% QoQ % 27.06% 74.89% 16.33% 27.87% -2,389.67% 96.50% - Horiz. % 9.63% 13.21% 52.58% 62.85% 87.13% 3.50% 100.00%
Tax 0 0 0 -279 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -1,811 -2,483 -9,887 -12,096 -16,382 -658 -18,802 -78.90% QoQ % 27.06% 74.89% 18.26% 26.16% -2,389.67% 96.50% - Horiz. % 9.63% 13.21% 52.58% 64.33% 87.13% 3.50% 100.00%
NP to SH -1,729 -2,408 -9,808 -11,686 -16,252 -720 -18,687 -79.45% QoQ % 28.20% 75.45% 16.07% 28.10% -2,157.22% 96.15% - Horiz. % 9.25% 12.89% 52.49% 62.54% 86.97% 3.85% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 7,405 10,140 25,032 30,993 24,286 5,729 36,620 -65.45% QoQ % -26.97% -59.49% -19.23% 27.62% 323.91% -84.36% - Horiz. % 20.22% 27.69% 68.36% 84.63% 66.32% 15.64% 100.00%
Net Worth 117,940 118,961 120,151 112,686 115,574 143,398 144,319 -12.56% QoQ % -0.86% -0.99% 6.62% -2.50% -19.40% -0.64% - Horiz. % 81.72% 82.43% 83.25% 78.08% 80.08% 99.36% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 117,940 118,961 120,151 112,686 115,574 143,398 144,319 -12.56% QoQ % -0.86% -0.99% 6.62% -2.50% -19.40% -0.64% - Horiz. % 81.72% 82.43% 83.25% 78.08% 80.08% 99.36% 100.00%
NOSH 3,651,422 3,637,975 3,597,336 2,608,488 2,459,029 2,386,003 2,354,309 33.88% QoQ % 0.37% 1.13% 37.91% 6.08% 3.06% 1.35% - Horiz. % 155.10% 154.52% 152.80% 110.80% 104.45% 101.35% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -32.37 % -32.43 % -65.28 % -64.01 % -207.26 % -12.98 % -105.52 % -54.42% QoQ % 0.19% 50.32% -1.98% 69.12% -1,496.76% 87.70% - Horiz. % 30.68% 30.73% 61.87% 60.66% 196.42% 12.30% 100.00%
ROE -1.47 % -2.02 % -8.16 % -10.37 % -14.06 % -0.50 % -12.95 % -76.46% QoQ % 27.23% 75.25% 21.31% 26.24% -2,712.00% 96.14% - Horiz. % 11.35% 15.60% 63.01% 80.08% 108.57% 3.86% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.15 0.21 0.42 0.72 0.32 0.21 0.76 -66.00% QoQ % -28.57% -50.00% -41.67% 125.00% 52.38% -72.37% - Horiz. % 19.74% 27.63% 55.26% 94.74% 42.11% 27.63% 100.00%
EPS -0.05 -0.07 -0.27 -0.45 -0.66 -0.03 -0.79 -84.04% QoQ % 28.57% 74.07% 40.00% 31.82% -2,100.00% 96.20% - Horiz. % 6.33% 8.86% 34.18% 56.96% 83.54% 3.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0323 0.0327 0.0334 0.0432 0.0470 0.0601 0.0613 -34.69% QoQ % -1.22% -2.10% -22.69% -8.09% -21.80% -1.96% - Horiz. % 52.69% 53.34% 54.49% 70.47% 76.67% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,678,221 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.15 0.21 0.41 0.51 0.21 0.14 0.48 -53.85% QoQ % -28.57% -48.78% -19.61% 142.86% 50.00% -70.83% - Horiz. % 31.25% 43.75% 85.42% 106.25% 43.75% 29.17% 100.00%
EPS -0.05 -0.07 -0.27 -0.32 -0.44 -0.02 -0.51 -78.65% QoQ % 28.57% 74.07% 15.62% 27.27% -2,100.00% 96.08% - Horiz. % 9.80% 13.73% 52.94% 62.75% 86.27% 3.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0321 0.0323 0.0327 0.0306 0.0314 0.0390 0.0392 -12.44% QoQ % -0.62% -1.22% 6.86% -2.55% -19.49% -0.51% - Horiz. % 81.89% 82.40% 83.42% 78.06% 80.10% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0050 0.0100 0.0100 0.0100 0.0150 0.0300 0.0350 -
P/RPS 3.26 4.75 2.38 1.38 4.67 14.12 4.62 -20.69% QoQ % -31.37% 99.58% 72.46% -70.45% -66.93% 205.63% - Horiz. % 70.56% 102.81% 51.52% 29.87% 101.08% 305.63% 100.00%
P/EPS -10.56 -15.11 -3.67 -2.23 -2.27 -99.42 -4.41 78.70% QoQ % 30.11% -311.72% -64.57% 1.76% 97.72% -2,154.42% - Horiz. % 239.46% 342.63% 83.22% 50.57% 51.47% 2,254.42% 100.00%
EY -9.47 -6.62 -27.26 -44.80 -44.06 -1.01 -22.68 -44.05% QoQ % -43.05% 75.72% 39.15% -1.68% -4,262.38% 95.55% - Horiz. % 41.75% 29.19% 120.19% 197.53% 194.27% 4.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.15 0.31 0.30 0.23 0.32 0.50 0.57 -58.83% QoQ % -51.61% 3.33% 30.43% -28.12% -36.00% -12.28% - Horiz. % 26.32% 54.39% 52.63% 40.35% 56.14% 87.72% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 25/11/21 30/09/21 -
Price 0.0100 0.0100 0.0100 0.0100 0.0150 0.0250 0.0300 -
P/RPS 6.53 4.75 2.38 1.38 4.67 11.76 3.96 39.45% QoQ % 37.47% 99.58% 72.46% -70.45% -60.29% 196.97% - Horiz. % 164.90% 119.95% 60.10% 34.85% 117.93% 296.97% 100.00%
P/EPS -21.12 -15.11 -3.67 -2.23 -2.27 -82.85 -3.78 213.89% QoQ % -39.77% -311.72% -64.57% 1.76% 97.26% -2,091.80% - Horiz. % 558.73% 399.74% 97.09% 58.99% 60.05% 2,191.80% 100.00%
EY -4.74 -6.62 -27.26 -44.80 -44.06 -1.21 -26.46 -68.12% QoQ % 28.40% 75.72% 39.15% -1.68% -3,541.32% 95.43% - Horiz. % 17.91% 25.02% 103.02% 169.31% 166.52% 4.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.31 0.30 0.23 0.32 0.42 0.49 -26.24% QoQ % 0.00% 3.33% 30.43% -28.12% -23.81% -14.29% - Horiz. % 63.27% 63.27% 61.22% 46.94% 65.31% 85.71% 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
KAG-Q4 FY22.pdf 
