[KANGER] QoQ Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,704 11,916 18,888 12,645 18,958 23,848 19,144 -12.34% QoQ % 31.79% -36.91% 49.37% -33.30% -20.50% 24.57% - Horiz. % 82.03% 62.24% 98.66% 66.05% 99.03% 124.57% 100.00%
PBT -4,750 699 1,843 382 1,941 3,118 1,807 - QoQ % -779.54% -62.07% 382.46% -80.32% -37.75% 72.55% - Horiz. % -262.87% 38.68% 101.99% 21.14% 107.42% 172.55% 100.00%
Tax 208 -59 -16 -20 -13 -186 -121 - QoQ % 452.54% -268.75% 20.00% -53.85% 93.01% -53.72% - Horiz. % -171.90% 48.76% 13.22% 16.53% 10.74% 153.72% 100.00%
NP -4,542 640 1,827 362 1,928 2,932 1,686 - QoQ % -809.69% -64.97% 404.70% -81.22% -34.24% 73.90% - Horiz. % -269.40% 37.96% 108.36% 21.47% 114.35% 173.90% 100.00%
NP to SH -4,542 640 1,827 362 1,928 2,932 1,686 - QoQ % -809.69% -64.97% 404.70% -81.22% -34.24% 73.90% - Horiz. % -269.40% 37.96% 108.36% 21.47% 114.35% 173.90% 100.00%
Tax Rate - % 8.44 % 0.87 % 5.24 % 0.67 % 5.97 % 6.70 % - QoQ % 0.00% 870.11% -83.40% 682.09% -88.78% -10.90% - Horiz. % 0.00% 125.97% 12.99% 78.21% 10.00% 89.10% 100.00%
Total Cost 20,246 11,276 17,061 12,283 17,030 20,916 17,458 10.35% QoQ % 79.55% -33.91% 38.90% -27.87% -18.58% 19.81% - Horiz. % 115.97% 64.59% 97.73% 70.36% 97.55% 119.81% 100.00%
Net Worth 125,957 125,055 122,433 121,364 122,643 123,761 120,886 2.77% QoQ % 0.72% 2.14% 0.88% -1.04% -0.90% 2.38% - Horiz. % 104.19% 103.45% 101.28% 100.40% 101.45% 102.38% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 125,957 125,055 122,433 121,364 122,643 123,761 120,886 2.77% QoQ % 0.72% 2.14% 0.88% -1.04% -0.90% 2.38% - Horiz. % 104.19% 103.45% 101.28% 100.40% 101.45% 102.38% 100.00%
NOSH 890,789 856,546 808,145 802,678 798,461 798,461 798,461 7.55% QoQ % 4.00% 5.99% 0.68% 0.53% 0.00% 0.00% - Horiz. % 111.56% 107.27% 101.21% 100.53% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -28.92 % 5.37 % 9.67 % 2.86 % 10.17 % 12.29 % 8.81 % - QoQ % -638.55% -44.47% 238.11% -71.88% -17.25% 39.50% - Horiz. % -328.26% 60.95% 109.76% 32.46% 115.44% 139.50% 100.00%
ROE -3.61 % 0.51 % 1.49 % 0.30 % 1.57 % 2.37 % 1.39 % - QoQ % -807.84% -65.77% 396.67% -80.89% -33.76% 70.50% - Horiz. % -259.71% 36.69% 107.19% 21.58% 112.95% 170.50% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.76 1.39 2.34 1.58 2.37 2.99 2.40 -18.63% QoQ % 26.62% -40.60% 48.10% -33.33% -20.74% 24.58% - Horiz. % 73.33% 57.92% 97.50% 65.83% 98.75% 124.58% 100.00%
EPS -0.51 0.07 0.23 0.05 0.24 0.37 0.21 - QoQ % -828.57% -69.57% 360.00% -79.17% -35.14% 76.19% - Horiz. % -242.86% 33.33% 109.52% 23.81% 114.29% 176.19% 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 0.1414 0.1460 0.1515 0.1512 0.1536 0.1550 0.1514 -4.44% QoQ % -3.15% -3.63% 0.20% -1.56% -0.90% 2.38% - Horiz. % 93.39% 96.43% 100.07% 99.87% 101.45% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.15 1.63 2.58 1.73 2.59 3.26 2.62 -12.32% QoQ % 31.90% -36.82% 49.13% -33.20% -20.55% 24.43% - Horiz. % 82.06% 62.21% 98.47% 66.03% 98.85% 124.43% 100.00%
EPS -0.62 0.09 0.25 0.05 0.26 0.40 0.23 - QoQ % -788.89% -64.00% 400.00% -80.77% -35.00% 73.91% - Horiz. % -269.57% 39.13% 108.70% 21.74% 113.04% 173.91% 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 0.1722 0.1709 0.1674 0.1659 0.1676 0.1692 0.1652 2.80% QoQ % 0.76% 2.09% 0.90% -1.01% -0.95% 2.42% - Horiz. % 104.24% 103.45% 101.33% 100.42% 101.45% 102.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0500 0.0850 0.1000 0.1050 0.2050 0.2100 0.2200 -
P/RPS 2.84 6.11 4.28 6.67 8.63 7.03 9.18 -54.16% QoQ % -53.52% 42.76% -35.83% -22.71% 22.76% -23.42% - Horiz. % 30.94% 66.56% 46.62% 72.66% 94.01% 76.58% 100.00%
P/EPS -9.81 113.76 44.23 232.82 84.90 57.19 104.19 - QoQ % -108.62% 157.20% -81.00% 174.23% 48.45% -45.11% - Horiz. % -9.42% 109.19% 42.45% 223.46% 81.49% 54.89% 100.00%
EY -10.20 0.88 2.26 0.43 1.18 1.75 0.96 - QoQ % -1,259.09% -61.06% 425.58% -63.56% -32.57% 82.29% - Horiz. % -1,062.50% 91.67% 235.42% 44.79% 122.92% 182.29% 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 0.35 0.58 0.66 0.69 1.33 1.35 1.45 -61.13% QoQ % -39.66% -12.12% -4.35% -48.12% -1.48% -6.90% - Horiz. % 24.14% 40.00% 45.52% 47.59% 91.72% 93.10% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 27/08/18 28/05/18 28/02/18 24/11/17 28/08/17 -
Price 0.0450 0.0600 0.0900 0.0950 0.1300 0.1950 0.2200 -
P/RPS 2.55 4.31 3.85 6.03 5.48 6.53 9.18 -57.33% QoQ % -40.84% 11.95% -36.15% 10.04% -16.08% -28.87% - Horiz. % 27.78% 46.95% 41.94% 65.69% 59.69% 71.13% 100.00%
P/EPS -8.83 80.30 39.81 210.65 53.84 53.10 104.19 - QoQ % -111.00% 101.71% -81.10% 291.25% 1.39% -49.04% - Horiz. % -8.47% 77.07% 38.21% 202.18% 51.67% 50.96% 100.00%
EY -11.33 1.25 2.51 0.47 1.86 1.88 0.96 - QoQ % -1,006.40% -50.20% 434.04% -74.73% -1.06% 95.83% - Horiz. % -1,180.21% 130.21% 261.46% 48.96% 193.75% 195.83% 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 0.32 0.41 0.59 0.63 0.85 1.26 1.45 -63.38% QoQ % -21.95% -30.51% -6.35% -25.88% -32.54% -13.10% - Horiz. % 22.07% 28.28% 40.69% 43.45% 58.62% 86.90% 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
KangerInternationalQ1 2018.pdf 
