[KANGER] YoY Cumulative Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Revenue 77,715 70,490 63,635 34,034 222,721 11,257 65,048 4.86% YoY % 10.25% 10.77% 86.97% -84.72% 1,878.51% -82.69% - Horiz. % 119.47% 108.37% 97.83% 52.32% 342.39% 17.31% 100.00%
PBT -10,498 -12,858 -11,352 -10,333 -163,018 -4,373 9,063 - YoY % 18.35% -13.27% -9.86% 93.66% -3,627.83% -148.25% - Horiz. % -115.83% -141.87% -125.26% -114.01% -1,798.72% -48.25% 100.00%
Tax -758 392 0 0 -948 -12 166 - YoY % -293.37% 0.00% 0.00% 0.00% -7,800.00% -107.23% - Horiz. % -456.63% 236.14% 0.00% 0.00% -571.08% -7.23% 100.00%
NP -11,256 -12,466 -11,352 -10,333 -163,966 -4,385 9,229 - YoY % 9.71% -9.81% -9.86% 93.70% -3,639.25% -147.51% - Horiz. % -121.96% -135.07% -123.00% -111.96% -1,776.64% -47.51% 100.00%
NP to SH -12,286 -16,507 -14,245 -12,295 -164,210 -4,293 6,690 - YoY % 25.57% -15.88% -15.86% 92.51% -3,725.06% -164.17% - Horiz. % -183.65% -246.74% -212.93% -183.78% -2,454.56% -64.17% 100.00%
Tax Rate - % - % - % - % - % - % -1.83 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 88,971 82,956 74,987 44,367 386,687 15,642 55,819 13.24% YoY % 7.25% 10.63% 69.02% -88.53% 2,372.11% -71.98% - Horiz. % 159.39% 148.62% 134.34% 79.48% 692.75% 28.02% 100.00%
Net Worth 222,490 218,469 217,222 211,931 220,144 157,296 143,260 12.45% YoY % 1.84% 0.57% 2.50% -3.73% 39.95% 9.80% - Horiz. % 155.30% 152.50% 151.63% 147.93% 153.67% 109.80% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Net Worth 222,490 218,469 217,222 211,931 220,144 157,296 143,260 12.45% YoY % 1.84% 0.57% 2.50% -3.73% 39.95% 9.80% - Horiz. % 155.30% 152.50% 151.63% 147.93% 153.67% 109.80% 100.00%
NOSH 500,542 496,296 492,010 445,422 440,289 1,231,767 942,505 -15.53% YoY % 0.86% 0.87% 10.46% 1.17% -64.26% 30.69% - Horiz. % 53.11% 52.66% 52.20% 47.26% 46.71% 130.69% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
NP Margin -14.48 % -17.68 % -17.84 % -30.36 % -73.62 % -38.95 % 14.19 % - YoY % 18.10% 0.90% 41.24% 58.76% -89.01% -374.49% - Horiz. % -102.04% -124.59% -125.72% -213.95% -518.82% -274.49% 100.00%
ROE -5.52 % -7.56 % -6.56 % -5.80 % -74.59 % -2.73 % 4.67 % - YoY % 26.98% -15.24% -13.10% 92.22% -2,632.23% -158.46% - Horiz. % -118.20% -161.88% -140.47% -124.20% -1,597.22% -58.46% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
RPS 15.53 14.20 12.93 7.64 50.59 0.91 6.90 24.15% YoY % 9.37% 9.82% 69.24% -84.90% 5,459.34% -86.81% - Horiz. % 225.07% 205.80% 187.39% 110.72% 733.19% 13.19% 100.00%
EPS -2.60 -3.22 3.08 -2.77 -37.30 -0.35 0.71 - YoY % 19.25% -204.55% 211.19% 92.57% -10,557.14% -149.30% - Horiz. % -366.20% -453.52% 433.80% -390.14% -5,253.52% -49.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4445 0.4402 0.4415 0.4758 0.5000 0.1277 0.1520 33.12% YoY % 0.98% -0.29% -7.21% -4.84% 291.54% -15.99% - Horiz. % 292.43% 289.61% 290.46% 313.03% 328.95% 84.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
RPS 10.62 9.64 8.70 4.65 30.44 1.54 8.89 4.85% YoY % 10.17% 10.80% 87.10% -84.72% 1,876.62% -82.68% - Horiz. % 119.46% 108.44% 97.86% 52.31% 342.41% 17.32% 100.00%
EPS -1.68 -2.26 -1.95 -1.68 -22.45 -0.59 0.91 - YoY % 25.66% -15.90% -16.07% 92.52% -3,705.08% -164.84% - Horiz. % -184.62% -248.35% -214.29% -184.62% -2,467.03% -64.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3041 0.2986 0.2969 0.2897 0.3009 0.2150 0.1958 12.45% YoY % 1.84% 0.57% 2.49% -3.72% 39.95% 9.81% - Horiz. % 155.31% 152.50% 151.63% 147.96% 153.68% 109.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Date 29/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 -
Price 0.0850 0.0350 0.0350 0.0400 0.0850 0.0700 0.0800 -
P/RPS 0.55 0.25 0.27 0.52 0.17 7.66 1.16 -18.04% YoY % 120.00% -7.41% -48.08% 205.88% -97.78% 560.34% - Horiz. % 47.41% 21.55% 23.28% 44.83% 14.66% 660.34% 100.00%
P/EPS -3.46 -1.05 -1.21 -1.45 -0.23 -20.08 11.27 - YoY % -229.52% 13.22% 16.55% -530.43% 98.85% -278.17% - Horiz. % -30.70% -9.32% -10.74% -12.87% -2.04% -178.17% 100.00%
EY -28.88 -95.03 -82.72 -69.01 -438.78 -4.98 8.87 - YoY % 69.61% -14.88% -19.87% 84.27% -8,710.84% -156.14% - Horiz. % -325.59% -1,071.36% -932.58% -778.02% -4,946.79% -56.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.08 0.08 0.08 0.17 0.55 0.53 -23.93% YoY % 137.50% 0.00% 0.00% -52.94% -69.09% 3.77% - Horiz. % 35.85% 15.09% 15.09% 15.09% 32.08% 103.77% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Date 29/11/23 30/08/23 25/05/23 24/02/23 31/05/22 30/06/20 12/03/20 -
Price 0.0850 0.0350 0.0350 0.0400 0.0500 0.0900 0.1050 -
P/RPS 0.55 0.25 0.27 0.52 0.10 9.85 1.52 -23.74% YoY % 120.00% -7.41% -48.08% 420.00% -98.98% 548.03% - Horiz. % 36.18% 16.45% 17.76% 34.21% 6.58% 648.03% 100.00%
P/EPS -3.46 -1.05 -1.21 -1.45 -0.13 -25.82 14.79 - YoY % -229.52% 13.22% 16.55% -1,015.38% 99.50% -274.58% - Horiz. % -23.39% -7.10% -8.18% -9.80% -0.88% -174.58% 100.00%
EY -28.88 -95.03 -82.72 -69.01 -745.92 -3.87 6.76 - YoY % 69.61% -14.88% -19.87% 90.75% -19,174.42% -157.25% - Horiz. % -427.22% -1,405.77% -1,223.67% -1,020.86% -11,034.32% -57.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.08 0.08 0.08 0.10 0.70 0.69 -29.10% YoY % 137.50% 0.00% 0.00% -20.00% -85.71% 1.45% - Horiz. % 27.54% 11.59% 11.59% 11.59% 14.49% 101.45% 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 Q2 2023 v4 (amended announcement)..pdf 
