[KANGER] QoQ TTM Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
TTM Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 55,457 63,635 140,574 187,799 233,613 222,721 124,719 -41.83% QoQ % -12.85% -54.73% -25.15% -19.61% 4.89% 78.58% - Horiz. % 44.47% 51.02% 112.71% 150.58% 187.31% 178.58% 100.00%
PBT -10,525 -11,352 -44,004 -116,160 -157,285 -163,018 -148,364 -82.95% QoQ % 7.29% 74.20% 62.12% 26.15% 3.52% -9.88% - Horiz. % 7.09% 7.65% 29.66% 78.29% 106.01% 109.88% 100.00%
Tax 392 0 -101 -419 -948 -948 -856 - QoQ % 0.00% 0.00% 75.89% 55.80% 0.00% -10.75% - Horiz. % -45.79% -0.00% 11.80% 48.95% 110.75% 110.75% 100.00%
NP -10,133 -11,352 -44,105 -116,579 -158,233 -163,966 -149,220 -83.44% QoQ % 10.74% 74.26% 62.17% 26.32% 3.50% -9.88% - Horiz. % 6.79% 7.61% 29.56% 78.13% 106.04% 109.88% 100.00%
NP to SH -12,735 -14,244 -45,684 -118,851 -158,888 -164,086 -149,019 -80.69% QoQ % 10.59% 68.82% 61.56% 25.20% 3.17% -10.11% - Horiz. % 8.55% 9.56% 30.66% 79.76% 106.62% 110.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 65,590 74,987 184,679 304,378 391,846 386,687 273,939 -61.54% QoQ % -12.53% -59.40% -39.33% -22.32% 1.33% 41.16% - Horiz. % 23.94% 27.37% 67.42% 111.11% 143.04% 141.16% 100.00%
Net Worth 218,469 217,222 209,317 211,931 219,104 220,144 252,285 -9.17% QoQ % 0.57% 3.78% -1.23% -3.27% -0.47% -12.74% - Horiz. % 86.60% 86.10% 82.97% 84.00% 86.85% 87.26% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 218,469 217,222 209,317 211,931 219,104 220,144 252,285 -9.17% QoQ % 0.57% 3.78% -1.23% -3.27% -0.47% -12.74% - Horiz. % 86.60% 86.10% 82.97% 84.00% 86.85% 87.26% 100.00%
NOSH 496,296 492,010 471,224 445,422 442,994 440,289 4,402,891 -76.76% QoQ % 0.87% 4.41% 5.79% 0.55% 0.61% -90.00% - Horiz. % 11.27% 11.17% 10.70% 10.12% 10.06% 10.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -18.27 % -17.84 % -31.37 % -62.08 % -67.73 % -73.62 % -119.64 % -71.53% QoQ % -2.41% 43.13% 49.47% 8.34% 8.00% 38.47% - Horiz. % 15.27% 14.91% 26.22% 51.89% 56.61% 61.53% 100.00%
ROE -5.83 % -6.56 % -21.83 % -56.08 % -72.52 % -74.54 % -59.07 % -78.73% QoQ % 11.13% 69.95% 61.07% 22.67% 2.71% -26.19% - Horiz. % 9.87% 11.11% 36.96% 94.94% 122.77% 126.19% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 11.17 12.93 29.83 42.16 52.74 50.59 2.83 150.38% QoQ % -13.61% -56.65% -29.25% -20.06% 4.25% 1,687.63% - Horiz. % 394.70% 456.89% 1,054.06% 1,489.75% 1,863.60% 1,787.63% 100.00%
EPS -2.57 -2.90 -9.69 -26.68 -35.87 -37.27 -3.38 -16.74% QoQ % 11.38% 70.07% 63.68% 25.62% 3.76% -1,002.66% - Horiz. % 76.04% 85.80% 286.69% 789.35% 1,061.24% 1,102.66% 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 0.4402 0.4415 0.4442 0.4758 0.4946 0.5000 0.0573 290.80% QoQ % -0.29% -0.61% -6.64% -3.80% -1.08% 772.60% - Horiz. % 768.24% 770.51% 775.22% 830.37% 863.18% 872.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.58 8.70 19.22 25.67 31.93 30.44 17.05 -41.84% QoQ % -12.87% -54.73% -25.13% -19.61% 4.89% 78.53% - Horiz. % 44.46% 51.03% 112.73% 150.56% 187.27% 178.53% 100.00%
EPS -1.74 -1.95 -6.24 -16.25 -21.72 -22.43 -20.37 -80.69% QoQ % 10.77% 68.75% 61.60% 25.18% 3.17% -10.11% - Horiz. % 8.54% 9.57% 30.63% 79.77% 106.63% 110.11% 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 0.2986 0.2969 0.2861 0.2897 0.2995 0.3009 0.3448 -9.17% QoQ % 0.57% 3.77% -1.24% -3.27% -0.47% -12.73% - Horiz. % 86.60% 86.11% 82.98% 84.02% 86.86% 87.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0350 0.0350 0.0400 0.0400 0.0450 0.0850 0.0200 -
P/RPS 0.31 0.27 0.13 0.09 0.09 0.17 0.71 -42.53% QoQ % 14.81% 107.69% 44.44% 0.00% -47.06% -76.06% - Horiz. % 43.66% 38.03% 18.31% 12.68% 12.68% 23.94% 100.00%
P/EPS -1.36 -1.21 -0.41 -0.15 -0.13 -0.23 -0.59 74.77% QoQ % -12.40% -195.12% -173.33% -15.38% 43.48% 61.02% - Horiz. % 230.51% 205.08% 69.49% 25.42% 22.03% 38.98% 100.00%
EY -73.31 -82.72 -242.37 -667.07 -797.04 -438.44 -169.23 -42.84% QoQ % 11.38% 65.87% 63.67% 16.31% -81.79% -159.08% - Horiz. % 43.32% 48.88% 143.22% 394.18% 470.98% 259.08% 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 0.08 0.09 0.08 0.09 0.17 0.35 -62.72% QoQ % 0.00% -11.11% 12.50% -11.11% -47.06% -51.43% - Horiz. % 22.86% 22.86% 25.71% 22.86% 25.71% 48.57% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 27/02/23 24/02/23 24/02/23 31/05/22 28/03/22 -
Price 0.0350 0.0350 0.0400 0.0400 0.0400 0.0500 0.0850 -
P/RPS 0.31 0.27 0.13 0.09 0.08 0.10 3.00 -78.07% QoQ % 14.81% 107.69% 44.44% 12.50% -20.00% -96.67% - Horiz. % 10.33% 9.00% 4.33% 3.00% 2.67% 3.33% 100.00%
P/EPS -1.36 -1.21 -0.41 -0.15 -0.11 -0.13 -2.51 -33.61% QoQ % -12.40% -195.12% -173.33% -36.36% 15.38% 94.82% - Horiz. % 54.18% 48.21% 16.33% 5.98% 4.38% 5.18% 100.00%
EY -73.31 -82.72 -242.37 -667.07 -896.67 -745.36 -39.82 50.38% QoQ % 11.38% 65.87% 63.67% 25.61% -20.30% -1,771.82% - Horiz. % 184.10% 207.73% 608.66% 1,675.21% 2,251.81% 1,871.82% 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 0.08 0.09 0.08 0.08 0.10 1.48 -85.78% QoQ % 0.00% -11.11% 12.50% 0.00% -20.00% -93.24% - Horiz. % 5.41% 5.41% 6.08% 5.41% 5.41% 6.76% 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