[KANGER] QoQ Quarter Result on 2022-06-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 22,161 7,440 19,001 15,033 99,100 54,665 64,815 -51.14% QoQ % 197.86% -60.84% 26.40% -84.83% 81.29% -15.66% - Horiz. % 34.19% 11.48% 29.32% 23.19% 152.90% 84.34% 100.00%
PBT 1,633 -2,652 -8,000 -2,333 -31,019 -74,808 -49,125 - QoQ % 161.58% 66.85% -242.91% 92.48% 58.54% -52.28% - Horiz. % -3.32% 5.40% 16.28% 4.75% 63.14% 152.28% 100.00%
Tax 0 0 0 0 -101 -318 -529 - QoQ % 0.00% 0.00% 0.00% 0.00% 68.24% 39.89% - Horiz. % -0.00% -0.00% -0.00% -0.00% 19.09% 60.11% 100.00%
NP 1,633 -2,652 -8,000 -2,333 -31,120 -75,126 -49,654 - QoQ % 161.58% 66.85% -242.91% 92.50% 58.58% -51.30% - Horiz. % -3.29% 5.34% 16.11% 4.70% 62.67% 151.30% 100.00%
NP to SH 138 -2,087 -9,950 -2,345 -31,302 -75,254 -49,987 - QoQ % 106.61% 79.03% -324.31% 92.51% 58.40% -50.55% - Horiz. % -0.28% 4.18% 19.91% 4.69% 62.62% 150.55% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 20,528 10,092 27,001 17,366 130,220 129,791 114,469 -68.23% QoQ % 103.41% -62.62% 55.48% -86.66% 0.33% 13.39% - Horiz. % 17.93% 8.82% 23.59% 15.17% 113.76% 113.39% 100.00%
Net Worth 217,222 209,317 211,931 219,104 220,144 252,285 341,207 -26.02% QoQ % 3.78% -1.23% -3.27% -0.47% -12.74% -26.06% - Horiz. % 63.66% 61.35% 62.11% 64.21% 64.52% 73.94% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 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 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 217,222 209,317 211,931 219,104 220,144 252,285 341,207 -26.02% QoQ % 3.78% -1.23% -3.27% -0.47% -12.74% -26.06% - Horiz. % 63.66% 61.35% 62.11% 64.21% 64.52% 73.94% 100.00%
NOSH 492,010 471,224 445,422 442,994 440,289 4,402,891 4,402,677 -76.83% QoQ % 4.41% 5.79% 0.55% 0.61% -90.00% 0.00% - Horiz. % 11.18% 10.70% 10.12% 10.06% 10.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.37 % -35.65 % -42.10 % -15.52 % -31.40 % -137.43 % -76.61 % - QoQ % 120.67% 15.32% -171.26% 50.57% 77.15% -79.39% - Horiz. % -9.62% 46.53% 54.95% 20.26% 40.99% 179.39% 100.00%
ROE 0.06 % -1.00 % -4.69 % -1.07 % -14.22 % -29.83 % -14.65 % - QoQ % 106.00% 78.68% -338.32% 92.48% 52.33% -103.62% - Horiz. % -0.41% 6.83% 32.01% 7.30% 97.06% 203.62% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.50 1.58 4.27 3.39 22.51 1.24 1.47 110.97% QoQ % 184.81% -63.00% 25.96% -84.94% 1,715.32% -15.65% - Horiz. % 306.12% 107.48% 290.48% 230.61% 1,531.29% 84.35% 100.00%
EPS 0.03 -0.44 -2.23 -0.53 -7.11 -1.71 -1.14 - QoQ % 106.82% 80.27% -320.75% 92.55% -315.79% -50.00% - Horiz. % -2.63% 38.60% 195.61% 46.49% 623.68% 150.00% 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 0.4415 0.4442 0.4758 0.4946 0.5000 0.0573 0.0775 219.31% QoQ % -0.61% -6.64% -3.80% -1.08% 772.60% -26.06% - Horiz. % 569.68% 573.16% 613.94% 638.19% 645.16% 73.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.03 1.02 2.60 2.05 13.55 7.47 8.86 -51.13% QoQ % 197.06% -60.77% 26.83% -84.87% 81.39% -15.69% - Horiz. % 34.20% 11.51% 29.35% 23.14% 152.93% 84.31% 100.00%
EPS 0.02 -0.29 -1.36 -0.32 -4.28 -10.29 -6.83 - QoQ % 106.90% 78.68% -325.00% 92.52% 58.41% -50.66% - Horiz. % -0.29% 4.25% 19.91% 4.69% 62.66% 150.66% 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 0.2969 0.2861 0.2897 0.2995 0.3009 0.3448 0.4664 -26.02% QoQ % 3.77% -1.24% -3.27% -0.47% -12.73% -26.07% - Horiz. % 63.66% 61.34% 62.11% 64.22% 64.52% 73.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.0350 0.0400 0.0400 0.0450 0.0850 0.0200 0.0500 -
P/RPS 0.78 2.53 0.94 1.33 0.38 1.61 3.40 -62.56% QoQ % -69.17% 169.15% -29.32% 250.00% -76.40% -52.65% - Horiz. % 22.94% 74.41% 27.65% 39.12% 11.18% 47.35% 100.00%
P/EPS 124.79 -9.03 -1.79 -8.50 -1.20 -1.17 -4.40 - QoQ % 1,481.95% -404.47% 78.94% -608.33% -2.56% 73.41% - Horiz. % -2,836.14% 205.23% 40.68% 193.18% 27.27% 26.59% 100.00%
EY 0.80 -11.07 -55.85 -11.76 -83.64 -85.46 -22.71 - QoQ % 107.23% 80.18% -374.91% 85.94% 2.13% -276.31% - Horiz. % -3.52% 48.75% 245.93% 51.78% 368.30% 376.31% 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 0.08 0.09 0.08 0.09 0.17 0.35 0.65 -75.29% QoQ % -11.11% 12.50% -11.11% -47.06% -51.43% -46.15% - Horiz. % 12.31% 13.85% 12.31% 13.85% 26.15% 53.85% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 27/02/23 24/02/23 24/02/23 31/05/22 28/03/22 30/11/21 -
Price 0.0350 0.0400 0.0400 0.0400 0.0500 0.0850 0.0350 -
P/RPS 0.78 2.53 0.94 1.18 0.22 6.85 2.38 -52.50% QoQ % -69.17% 169.15% -20.34% 436.36% -96.79% 187.82% - Horiz. % 32.77% 106.30% 39.50% 49.58% 9.24% 287.82% 100.00%
P/EPS 124.79 -9.03 -1.79 -7.56 -0.70 -4.97 -3.08 - QoQ % 1,481.95% -404.47% 76.32% -980.00% 85.92% -61.36% - Horiz. % -4,051.62% 293.18% 58.12% 245.45% 22.73% 161.36% 100.00%
EY 0.80 -11.07 -55.85 -13.23 -142.19 -20.11 -32.44 - QoQ % 107.23% 80.18% -322.15% 90.70% -607.06% 38.01% - Horiz. % -2.47% 34.12% 172.16% 40.78% 438.32% 61.99% 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 0.08 0.09 0.08 0.08 0.10 1.48 0.45 -68.42% QoQ % -11.11% 12.50% 0.00% -20.00% -93.24% 228.89% - Horiz. % 17.78% 20.00% 17.78% 17.78% 22.22% 328.89% 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
Kanger International Q1 2023 v4 - amended announcement..pdf 
