[KANGER] QoQ Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 14,803 23,035 13,886 18,560 13,308 21,598 14,855 -0.23% QoQ % -35.74% 65.89% -25.18% 39.46% -38.38% 45.39% - Horiz. % 99.65% 155.07% 93.48% 124.94% 89.59% 145.39% 100.00%
PBT 1,072 1,408 2,235 912 1,147 9,082 1,058 0.88% QoQ % -23.86% -37.00% 145.07% -20.49% -87.37% 758.41% - Horiz. % 101.32% 133.08% 211.25% 86.20% 108.41% 858.41% 100.00%
Tax -51 89 -39 -26 -247 -473 -315 -70.26% QoQ % -157.30% 328.21% -50.00% 89.47% 47.78% -50.16% - Horiz. % 16.19% -28.25% 12.38% 8.25% 78.41% 150.16% 100.00%
NP 1,021 1,497 2,196 886 900 8,609 743 23.58% QoQ % -31.80% -31.83% 147.86% -1.56% -89.55% 1,058.68% - Horiz. % 137.42% 201.48% 295.56% 119.25% 121.13% 1,158.68% 100.00%
NP to SH 1,021 1,497 2,196 886 900 8,609 743 23.58% QoQ % -31.80% -31.83% 147.86% -1.56% -89.55% 1,058.68% - Horiz. % 137.42% 201.48% 295.56% 119.25% 121.13% 1,158.68% 100.00%
Tax Rate 4.76 % -6.32 % 1.74 % 2.85 % 21.53 % 5.21 % 29.77 % -70.51% QoQ % 175.32% -463.22% -38.95% -86.76% 313.24% -82.50% - Horiz. % 15.99% -21.23% 5.84% 9.57% 72.32% 17.50% 100.00%
Total Cost 13,782 21,538 11,690 17,674 12,408 12,989 14,112 -1.56% QoQ % -36.01% 84.24% -33.86% 42.44% -4.47% -7.96% - Horiz. % 97.66% 152.62% 82.84% 125.24% 87.93% 92.04% 100.00%
Net Worth 121,765 121,445 115,617 102,997 89,819 94,877 82,526 29.57% QoQ % 0.26% 5.04% 12.25% 14.67% -5.33% 14.97% - Horiz. % 147.55% 147.16% 140.10% 124.81% 108.84% 114.97% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 121,765 121,445 115,617 102,997 89,819 94,877 82,526 29.57% QoQ % 0.26% 5.04% 12.25% 14.67% -5.33% 14.97% - Horiz. % 147.55% 147.16% 140.10% 124.81% 108.84% 114.97% 100.00%
NOSH 798,460 798,460 798,461 738,333 599,999 593,724 530,714 31.27% QoQ % 0.00% -0.00% 8.14% 23.06% 1.06% 11.87% - Horiz. % 150.45% 150.45% 150.45% 139.12% 113.06% 111.87% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.90 % 6.50 % 15.81 % 4.77 % 6.76 % 39.86 % 5.00 % 23.93% QoQ % 6.15% -58.89% 231.45% -29.44% -83.04% 697.20% - Horiz. % 138.00% 130.00% 316.20% 95.40% 135.20% 797.20% 100.00%
ROE 0.84 % 1.23 % 1.90 % 0.86 % 1.00 % 9.07 % 0.90 % -4.49% QoQ % -31.71% -35.26% 120.93% -14.00% -88.97% 907.78% - Horiz. % 93.33% 136.67% 211.11% 95.56% 111.11% 1,007.78% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.85 2.88 1.74 2.51 2.22 3.64 2.80 -24.12% QoQ % -35.76% 65.52% -30.68% 13.06% -39.01% 30.00% - Horiz. % 66.07% 102.86% 62.14% 89.64% 79.29% 130.00% 100.00%
EPS 0.13 0.19 0.28 0.12 0.15 1.45 0.14 -4.82% QoQ % -31.58% -32.14% 133.33% -20.00% -89.66% 935.71% - Horiz. % 92.86% 135.71% 200.00% 85.71% 107.14% 1,035.71% 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 0.1525 0.1521 0.1448 0.1395 0.1497 0.1598 0.1555 -1.29% QoQ % 0.26% 5.04% 3.80% -6.81% -6.32% 2.77% - Horiz. % 98.07% 97.81% 93.12% 89.71% 96.27% 102.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.02 3.15 1.90 2.54 1.82 2.95 2.03 -0.33% QoQ % -35.87% 65.79% -25.20% 39.56% -38.31% 45.32% - Horiz. % 99.51% 155.17% 93.60% 125.12% 89.66% 145.32% 100.00%
EPS 0.14 0.20 0.30 0.12 0.12 1.18 0.10 25.12% QoQ % -30.00% -33.33% 150.00% 0.00% -89.83% 1,080.00% - Horiz. % 140.00% 200.00% 300.00% 120.00% 120.00% 1,180.00% 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 0.1664 0.1660 0.1580 0.1408 0.1228 0.1297 0.1128 29.56% QoQ % 0.24% 5.06% 12.22% 14.66% -5.32% 14.98% - Horiz. % 147.52% 147.16% 140.07% 124.82% 108.87% 114.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.2300 0.2750 0.2750 0.3100 0.1600 0.1150 0.1150 -
P/RPS 12.41 9.53 15.81 12.33 7.21 3.16 4.11 108.77% QoQ % 30.22% -39.72% 28.22% 71.01% 128.16% -23.11% - Horiz. % 301.95% 231.87% 384.67% 300.00% 175.43% 76.89% 100.00%
P/EPS 179.87 146.68 99.99 258.33 106.67 7.93 82.14 68.55% QoQ % 22.63% 46.69% -61.29% 142.18% 1,245.15% -90.35% - Horiz. % 218.98% 178.57% 121.73% 314.50% 129.86% 9.65% 100.00%
EY 0.56 0.68 1.00 0.39 0.94 12.61 1.22 -40.47% QoQ % -17.65% -32.00% 156.41% -58.51% -92.55% 933.61% - Horiz. % 45.90% 55.74% 81.97% 31.97% 77.05% 1,033.61% 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 1.51 1.81 1.90 2.22 1.07 0.72 0.74 60.81% QoQ % -16.57% -4.74% -14.41% 107.48% 48.61% -2.70% - Horiz. % 204.05% 244.59% 256.76% 300.00% 144.59% 97.30% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 -
Price 0.2450 0.2450 0.2750 0.2950 0.3100 0.1100 0.1350 -
P/RPS 13.22 8.49 15.81 11.74 13.98 3.02 4.82 95.82% QoQ % 55.71% -46.30% 34.67% -16.02% 362.91% -37.34% - Horiz. % 274.27% 176.14% 328.01% 243.57% 290.04% 62.66% 100.00%
P/EPS 191.60 130.68 99.99 245.83 206.67 7.59 96.43 57.98% QoQ % 46.62% 30.69% -59.33% 18.95% 2,622.92% -92.13% - Horiz. % 198.69% 135.52% 103.69% 254.93% 214.32% 7.87% 100.00%
EY 0.52 0.77 1.00 0.41 0.48 13.18 1.04 -36.98% QoQ % -32.47% -23.00% 143.90% -14.58% -96.36% 1,167.31% - Horiz. % 50.00% 74.04% 96.15% 39.42% 46.15% 1,267.31% 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 1.61 1.61 1.90 2.11 2.07 0.69 0.87 50.68% QoQ % 0.00% -15.26% -9.95% 1.93% 200.00% -20.69% - Horiz. % 185.06% 185.06% 218.39% 242.53% 237.93% 79.31% 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