[KGROUP] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 20,302 18,897 29,504 14,279 14,179 6,313 6,872 19.78% YoY % 7.44% -35.95% 106.63% 0.71% 124.60% -8.13% - Horiz. % 295.43% 274.99% 429.34% 207.79% 206.33% 91.87% 100.00%
PBT -8,221 -11,817 -15,887 -8,447 -2,611 -1,063 94 - YoY % 30.43% 25.62% -88.08% -223.52% -145.63% -1,230.85% - Horiz. % -8,745.74% -12,571.28% -16,901.06% -8,986.17% -2,777.66% -1,130.85% 100.00%
Tax 0 -279 -60 1,735 440 -177 -50 - YoY % 0.00% -365.00% -103.46% 294.32% 348.59% -254.00% - Horiz. % -0.00% 558.00% 120.00% -3,470.00% -880.00% 354.00% 100.00%
NP -8,221 -12,096 -15,947 -6,712 -2,171 -1,240 44 - YoY % 32.04% 24.15% -137.59% -209.17% -75.08% -2,918.18% - Horiz. % -18,684.09% -27,490.91% -36,243.18% -15,254.55% -4,934.09% -2,818.18% 100.00%
NP to SH -7,867 -11,686 -16,028 -6,713 -1,661 -1,066 -58 126.59% YoY % 32.68% 27.09% -138.76% -304.15% -55.82% -1,737.93% - Horiz. % 13,563.79% 20,148.28% 27,634.48% 11,574.14% 2,863.79% 1,837.93% 100.00%
Tax Rate - % - % - % - % - % - % 53.19 % - 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 28,523 30,993 45,451 20,991 16,350 7,553 6,828 26.89% YoY % -7.97% -31.81% 116.53% 28.39% 116.47% 10.62% - Horiz. % 417.74% 453.91% 665.66% 307.43% 239.46% 110.62% 100.00%
Net Worth 110,106 112,686 90,985 60,375 73,977 64,577 39,478 18.63% YoY % -2.29% 23.85% 50.70% -18.39% 14.56% 63.57% - Horiz. % 278.90% 285.44% 230.47% 152.93% 187.39% 163.57% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 110,106 112,686 90,985 60,375 73,977 64,577 39,478 18.63% YoY % -2.29% 23.85% 50.70% -18.39% 14.56% 63.57% - Horiz. % 278.90% 285.44% 230.47% 152.93% 187.39% 163.57% 100.00%
NOSH 3,658,018 2,608,488 1,314,821 526,377 491,219 912,107 727,049 30.89% YoY % 40.24% 98.39% 149.79% 7.16% -46.14% 25.45% - Horiz. % 503.13% 358.78% 180.84% 72.40% 67.56% 125.45% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -40.49 % -64.01 % -54.05 % -47.01 % -15.31 % -19.64 % 0.64 % - YoY % 36.74% -18.43% -14.98% -207.05% 22.05% -3,168.75% - Horiz. % -6,326.56% -10,001.56% -8,445.31% -7,345.31% -2,392.19% -3,068.75% 100.00%
ROE -7.14 % -10.37 % -17.62 % -11.12 % -2.25 % -1.65 % -0.15 % 90.32% YoY % 31.15% 41.15% -58.45% -394.22% -36.36% -1,000.00% - Horiz. % 4,760.00% 6,913.33% 11,746.67% 7,413.33% 1,500.00% 1,100.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.56 0.72 2.24 2.71 2.89 0.69 0.95 -8.43% YoY % -22.22% -67.86% -17.34% -6.23% 318.84% -27.37% - Horiz. % 58.95% 75.79% 235.79% 285.26% 304.21% 72.63% 100.00%
EPS -0.22 -0.45 -1.22 -1.28 -0.34 -0.12 -0.01 67.35% YoY % 51.11% 63.11% 4.69% -276.47% -183.33% -1,100.00% - Horiz. % 2,200.00% 4,500.00% 12,200.00% 12,800.00% 3,400.00% 1,200.00% 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 0.0301 0.0432 0.0692 0.1147 0.1506 0.0708 0.0543 -9.36% YoY % -30.32% -37.57% -39.67% -23.84% 112.71% 30.39% - Horiz. % 55.43% 79.56% 127.44% 211.23% 277.35% 130.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,678,221 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.55 0.51 0.80 0.39 0.39 0.17 0.19 19.37% YoY % 7.84% -36.25% 105.13% 0.00% 129.41% -10.53% - Horiz. % 289.47% 268.42% 421.05% 205.26% 205.26% 89.47% 100.00%
EPS -0.21 -0.32 -0.44 -0.18 -0.05 -0.03 0.00 - YoY % 34.38% 27.27% -144.44% -260.00% -66.67% 0.00% - Horiz. % 700.00% 1,066.67% 1,466.67% 600.00% 166.67% 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 0.0299 0.0306 0.0247 0.0164 0.0201 0.0176 0.0107 18.67% YoY % -2.29% 23.89% 50.61% -18.41% 14.20% 64.49% - Horiz. % 279.44% 285.98% 230.84% 153.27% 187.85% 164.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0100 0.0100 0.0400 0.0150 0.0450 0.0750 0.0650 -
P/RPS 1.80 1.38 1.78 0.55 1.56 10.84 6.88 -20.02% YoY % 30.43% -22.47% 223.64% -64.74% -85.61% 57.56% - Horiz. % 26.16% 20.06% 25.87% 7.99% 22.67% 157.56% 100.00%
P/EPS -4.65 -2.23 -3.28 -1.18 -13.31 -64.17 -814.80 -57.71% YoY % -108.52% 32.01% -177.97% 91.13% 79.26% 92.12% - Horiz. % 0.57% 0.27% 0.40% 0.14% 1.63% 7.88% 100.00%
EY -21.51 -44.80 -30.48 -85.02 -7.51 -1.56 -0.12 137.36% YoY % 51.99% -46.98% 64.15% -1,032.09% -381.41% -1,200.00% - Horiz. % 17,925.00% 37,333.34% 25,400.00% 70,850.00% 6,258.33% 1,300.00% 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 0.33 0.23 0.58 0.13 0.30 1.06 1.20 -19.35% YoY % 43.48% -60.34% 346.15% -56.67% -71.70% -11.67% - Horiz. % 27.50% 19.17% 48.33% 10.83% 25.00% 88.33% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 21/07/23 31/05/22 30/06/21 30/06/20 31/05/19 31/05/18 01/06/17 -
Price 0.0100 0.0100 0.0350 0.0600 0.0350 0.0650 0.0400 -
P/RPS 1.80 1.38 1.56 2.21 1.21 9.39 4.23 -13.27% YoY % 30.43% -11.54% -29.41% 82.64% -87.11% 121.99% - Horiz. % 42.55% 32.62% 36.88% 52.25% 28.61% 221.99% 100.00%
P/EPS -4.65 -2.23 -2.87 -4.70 -10.35 -55.62 -501.41 -54.15% YoY % -108.52% 22.30% 38.94% 54.59% 81.39% 88.91% - Horiz. % 0.93% 0.44% 0.57% 0.94% 2.06% 11.09% 100.00%
EY -21.51 -44.80 -34.83 -21.26 -9.66 -1.80 -0.20 118.00% YoY % 51.99% -28.62% -63.83% -120.08% -436.67% -800.00% - Horiz. % 10,755.00% 22,400.00% 17,415.00% 10,630.00% 4,830.00% 900.00% 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 0.33 0.23 0.51 0.52 0.23 0.92 0.74 -12.59% YoY % 43.48% -54.90% -1.92% 126.09% -75.00% 24.32% - Horiz. % 44.59% 31.08% 68.92% 70.27% 31.08% 124.32% 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
KAG-Q4 FY22.pdf 
