[KANGER] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,645 18,958 23,848 19,144 14,803 23,035 13,886 -6.06% QoQ % -33.30% -20.50% 24.57% 29.33% -35.74% 65.89% - Horiz. % 91.06% 136.53% 171.74% 137.87% 106.60% 165.89% 100.00%
PBT 382 1,941 3,118 1,807 1,072 1,408 2,235 -69.24% QoQ % -80.32% -37.75% 72.55% 68.56% -23.86% -37.00% - Horiz. % 17.09% 86.85% 139.51% 80.85% 47.96% 63.00% 100.00%
Tax -20 -13 -186 -121 -51 89 -39 -35.96% QoQ % -53.85% 93.01% -53.72% -137.25% -157.30% 328.21% - Horiz. % 51.28% 33.33% 476.92% 310.26% 130.77% -228.21% 100.00%
NP 362 1,928 2,932 1,686 1,021 1,497 2,196 -69.97% QoQ % -81.22% -34.24% 73.90% 65.13% -31.80% -31.83% - Horiz. % 16.48% 87.80% 133.52% 76.78% 46.49% 68.17% 100.00%
NP to SH 362 1,928 2,932 1,686 1,021 1,497 2,196 -69.97% QoQ % -81.22% -34.24% 73.90% 65.13% -31.80% -31.83% - Horiz. % 16.48% 87.80% 133.52% 76.78% 46.49% 68.17% 100.00%
Tax Rate 5.24 % 0.67 % 5.97 % 6.70 % 4.76 % -6.32 % 1.74 % 108.68% QoQ % 682.09% -88.78% -10.90% 40.76% 175.32% -463.22% - Horiz. % 301.15% 38.51% 343.10% 385.06% 273.56% -363.22% 100.00%
Total Cost 12,283 17,030 20,916 17,458 13,782 21,538 11,690 3.36% QoQ % -27.87% -18.58% 19.81% 26.67% -36.01% 84.24% - Horiz. % 105.07% 145.68% 178.92% 149.34% 117.90% 184.24% 100.00%
Net Worth 121,364 122,643 123,761 120,886 121,765 121,445 115,617 3.29% QoQ % -1.04% -0.90% 2.38% -0.72% 0.26% 5.04% - Horiz. % 104.97% 106.08% 107.04% 104.56% 105.32% 105.04% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 121,364 122,643 123,761 120,886 121,765 121,445 115,617 3.29% QoQ % -1.04% -0.90% 2.38% -0.72% 0.26% 5.04% - Horiz. % 104.97% 106.08% 107.04% 104.56% 105.32% 105.04% 100.00%
NOSH 802,678 798,461 798,461 798,461 798,460 798,460 798,461 0.35% QoQ % 0.53% 0.00% 0.00% 0.00% 0.00% -0.00% - Horiz. % 100.53% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.86 % 10.17 % 12.29 % 8.81 % 6.90 % 6.50 % 15.81 % -68.05% QoQ % -71.88% -17.25% 39.50% 27.68% 6.15% -58.89% - Horiz. % 18.09% 64.33% 77.74% 55.72% 43.64% 41.11% 100.00%
ROE 0.30 % 1.57 % 2.37 % 1.39 % 0.84 % 1.23 % 1.90 % -70.82% QoQ % -80.89% -33.76% 70.50% 65.48% -31.71% -35.26% - Horiz. % 15.79% 82.63% 124.74% 73.16% 44.21% 64.74% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.58 2.37 2.99 2.40 1.85 2.88 1.74 -6.23% QoQ % -33.33% -20.74% 24.58% 29.73% -35.76% 65.52% - Horiz. % 90.80% 136.21% 171.84% 137.93% 106.32% 165.52% 100.00%
EPS 0.05 0.24 0.37 0.21 0.13 0.19 0.28 -68.32% QoQ % -79.17% -35.14% 76.19% 61.54% -31.58% -32.14% - Horiz. % 17.86% 85.71% 132.14% 75.00% 46.43% 67.86% 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 0.1512 0.1536 0.1550 0.1514 0.1525 0.1521 0.1448 2.93% QoQ % -1.56% -0.90% 2.38% -0.72% 0.26% 5.04% - Horiz. % 104.42% 106.08% 107.04% 104.56% 105.32% 105.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.73 2.59 3.26 2.62 2.02 3.15 1.90 -6.06% QoQ % -33.20% -20.55% 24.43% 29.70% -35.87% 65.79% - Horiz. % 91.05% 136.32% 171.58% 137.89% 106.32% 165.79% 100.00%
EPS 0.05 0.26 0.40 0.23 0.14 0.20 0.30 -69.75% QoQ % -80.77% -35.00% 73.91% 64.29% -30.00% -33.33% - Horiz. % 16.67% 86.67% 133.33% 76.67% 46.67% 66.67% 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 0.1659 0.1676 0.1692 0.1652 0.1664 0.1660 0.1580 3.31% QoQ % -1.01% -0.95% 2.42% -0.72% 0.24% 5.06% - Horiz. % 105.00% 106.08% 107.09% 104.56% 105.32% 105.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1050 0.2050 0.2100 0.2200 0.2300 0.2750 0.2750 -
P/RPS 6.67 8.63 7.03 9.18 12.41 9.53 15.81 -43.78% QoQ % -22.71% 22.76% -23.42% -26.03% 30.22% -39.72% - Horiz. % 42.19% 54.59% 44.47% 58.06% 78.49% 60.28% 100.00%
P/EPS 232.82 84.90 57.19 104.19 179.87 146.68 99.99 75.77% QoQ % 174.23% 48.45% -45.11% -42.07% 22.63% 46.69% - Horiz. % 232.84% 84.91% 57.20% 104.20% 179.89% 146.69% 100.00%
EY 0.43 1.18 1.75 0.96 0.56 0.68 1.00 -43.06% QoQ % -63.56% -32.57% 82.29% 71.43% -17.65% -32.00% - Horiz. % 43.00% 118.00% 175.00% 96.00% 56.00% 68.00% 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 0.69 1.33 1.35 1.45 1.51 1.81 1.90 -49.13% QoQ % -48.12% -1.48% -6.90% -3.97% -16.57% -4.74% - Horiz. % 36.32% 70.00% 71.05% 76.32% 79.47% 95.26% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 24/11/17 28/08/17 26/05/17 28/02/17 30/11/16 -
Price 0.0950 0.1300 0.1950 0.2200 0.2450 0.2450 0.2750 -
P/RPS 6.03 5.48 6.53 9.18 13.22 8.49 15.81 -47.44% QoQ % 10.04% -16.08% -28.87% -30.56% 55.71% -46.30% - Horiz. % 38.14% 34.66% 41.30% 58.06% 83.62% 53.70% 100.00%
P/EPS 210.65 53.84 53.10 104.19 191.60 130.68 99.99 64.41% QoQ % 291.25% 1.39% -49.04% -45.62% 46.62% 30.69% - Horiz. % 210.67% 53.85% 53.11% 104.20% 191.62% 130.69% 100.00%
EY 0.47 1.86 1.88 0.96 0.52 0.77 1.00 -39.58% QoQ % -74.73% -1.06% 95.83% 84.62% -32.47% -23.00% - Horiz. % 47.00% 186.00% 188.00% 96.00% 52.00% 77.00% 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 0.63 0.85 1.26 1.45 1.61 1.61 1.90 -52.13% QoQ % -25.88% -32.54% -13.10% -9.94% 0.00% -15.26% - Horiz. % 33.16% 44.74% 66.32% 76.32% 84.74% 84.74% 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
KangerInternationalQ2 2017.pdf 
