[KANGER] QoQ Quarter Result on 2021-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 15,033 99,100 54,665 64,815 4,141 1,098 4,470 124.97% QoQ % -84.83% 81.29% -15.66% 1,465.20% 277.14% -75.44% - Horiz. % 336.31% 2,217.00% 1,222.93% 1,450.00% 92.64% 24.56% 100.00%
PBT -2,333 -31,019 -74,808 -49,125 -8,066 -16,365 -21,755 -77.52% QoQ % 92.48% 58.54% -52.28% -509.04% 50.71% 24.78% - Horiz. % 10.72% 142.58% 343.87% 225.81% 37.08% 75.22% 100.00%
Tax 0 -101 -318 -529 0 -9 0 - QoQ % 0.00% 68.24% 39.89% 0.00% 0.00% 0.00% - Horiz. % -0.00% 1,122.22% 3,533.33% 5,877.78% -0.00% 100.00% -
NP -2,333 -31,120 -75,126 -49,654 -8,066 -16,374 -21,755 -77.52% QoQ % 92.50% 58.58% -51.30% -515.60% 50.74% 24.73% - Horiz. % 10.72% 143.05% 345.33% 228.24% 37.08% 75.27% 100.00%
NP to SH -2,345 -31,302 -75,254 -49,987 -7,543 -16,235 -22,541 -77.97% QoQ % 92.51% 58.40% -50.55% -562.69% 53.54% 27.98% - Horiz. % 10.40% 138.87% 333.85% 221.76% 33.46% 72.02% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 17,366 130,220 129,791 114,469 12,207 17,472 26,225 -24.08% QoQ % -86.66% 0.33% 13.39% 837.73% -30.13% -33.38% - Horiz. % 66.22% 496.55% 494.91% 436.49% 46.55% 66.62% 100.00%
Net Worth 219,104 220,144 252,285 341,207 280,817 180,420 157,287 24.81% QoQ % -0.47% -12.74% -26.06% 21.51% 55.65% 14.71% - Horiz. % 139.30% 139.96% 160.40% 216.93% 178.54% 114.71% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 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 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 219,104 220,144 252,285 341,207 280,817 180,420 157,287 24.81% QoQ % -0.47% -12.74% -26.06% 21.51% 55.65% 14.71% - Horiz. % 139.30% 139.96% 160.40% 216.93% 178.54% 114.71% 100.00%
NOSH 442,994 440,289 4,402,891 4,402,677 2,731,686 1,661,327 1,486,650 -55.49% QoQ % 0.61% -90.00% 0.00% 61.17% 64.43% 11.75% - Horiz. % 29.80% 29.62% 296.16% 296.15% 183.75% 111.75% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -15.52 % -31.40 % -137.43 % -76.61 % -194.78 % -1,491.26 % -486.69 % -90.01% QoQ % 50.57% 77.15% -79.39% 60.67% 86.94% -206.41% - Horiz. % 3.19% 6.45% 28.24% 15.74% 40.02% 306.41% 100.00%
ROE -1.07 % -14.22 % -29.83 % -14.65 % -2.69 % -9.00 % -14.33 % -82.35% QoQ % 92.48% 52.33% -103.62% -444.61% 70.11% 37.19% - Horiz. % 7.47% 99.23% 208.16% 102.23% 18.77% 62.81% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.39 22.51 1.24 1.47 0.15 0.07 0.30 405.80% QoQ % -84.94% 1,715.32% -15.65% 880.00% 114.29% -76.67% - Horiz. % 1,130.00% 7,503.33% 413.33% 490.00% 50.00% 23.33% 100.00%
EPS -0.53 -7.11 -1.71 -1.14 -0.28 -0.98 -1.52 -50.56% QoQ % 92.55% -315.79% -50.00% -307.14% 71.43% 35.53% - Horiz. % 34.87% 467.76% 112.50% 75.00% 18.42% 64.47% 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 0.4946 0.5000 0.0573 0.0775 0.1028 0.1086 0.1058 180.37% QoQ % -1.08% 772.60% -26.06% -24.61% -5.34% 2.65% - Horiz. % 467.49% 472.59% 54.16% 73.25% 97.16% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.05 13.55 7.47 8.86 0.57 0.15 0.61 124.86% QoQ % -84.87% 81.39% -15.69% 1,454.39% 280.00% -75.41% - Horiz. % 336.07% 2,221.31% 1,224.59% 1,452.46% 93.44% 24.59% 100.00%
EPS -0.32 -4.28 -10.29 -6.83 -1.03 -2.22 -3.08 -77.99% QoQ % 92.52% 58.41% -50.66% -563.11% 53.60% 27.92% - Horiz. % 10.39% 138.96% 334.09% 221.75% 33.44% 72.08% 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 0.2995 0.3009 0.3448 0.4664 0.3838 0.2466 0.2150 24.81% QoQ % -0.47% -12.73% -26.07% 21.52% 55.64% 14.70% - Horiz. % 139.30% 139.95% 160.37% 216.93% 178.51% 114.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.0450 0.0850 0.0200 0.0500 0.0550 0.0650 0.1450 -
P/RPS 1.33 0.38 1.61 3.40 36.28 98.35 48.22 -90.93% QoQ % 250.00% -76.40% -52.65% -90.63% -63.11% 103.96% - Horiz. % 2.76% 0.79% 3.34% 7.05% 75.24% 203.96% 100.00%
P/EPS -8.50 -1.20 -1.17 -4.40 -19.92 -6.65 -9.56 -7.56% QoQ % -608.33% -2.56% 73.41% 77.91% -199.55% 30.44% - Horiz. % 88.91% 12.55% 12.24% 46.03% 208.37% 69.56% 100.00%
EY -11.76 -83.64 -85.46 -22.71 -5.02 -15.03 -10.46 8.15% QoQ % 85.94% 2.13% -276.31% -352.39% 66.60% -43.69% - Horiz. % 112.43% 799.62% 817.02% 217.11% 47.99% 143.69% 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 0.09 0.17 0.35 0.65 0.54 0.60 1.37 -83.80% QoQ % -47.06% -51.43% -46.15% 20.37% -10.00% -56.20% - Horiz. % 6.57% 12.41% 25.55% 47.45% 39.42% 43.80% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/02/23 31/05/22 28/03/22 30/11/21 28/09/21 - 31/03/21 -
Price 0.0400 0.0500 0.0850 0.0350 0.0500 0.0550 0.0650 -
P/RPS 1.18 0.22 6.85 2.38 32.98 83.22 21.62 -85.69% QoQ % 436.36% -96.79% 187.82% -92.78% -60.37% 284.92% - Horiz. % 5.46% 1.02% 31.68% 11.01% 152.54% 384.92% 100.00%
P/EPS -7.56 -0.70 -4.97 -3.08 -18.11 -5.63 -4.29 46.05% QoQ % -980.00% 85.92% -61.36% 82.99% -221.67% -31.24% - Horiz. % 176.22% 16.32% 115.85% 71.79% 422.14% 131.24% 100.00%
EY -13.23 -142.19 -20.11 -32.44 -5.52 -17.77 -23.33 -31.56% QoQ % 90.70% -607.06% 38.01% -487.68% 68.94% 23.83% - Horiz. % 56.71% 609.47% 86.20% 139.05% 23.66% 76.17% 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 0.10 1.48 0.45 0.49 0.51 0.61 -74.28% QoQ % -20.00% -93.24% 228.89% -8.16% -3.92% -16.39% - Horiz. % 13.11% 16.39% 242.62% 73.77% 80.33% 83.61% 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 2022.pdf 
