[KANGER] YoY Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,845 21,710 18,888 19,144 18,560 18,961 13,163 -14.76% YoY % -77.68% 14.94% -1.34% 3.15% -2.11% 44.05% - Horiz. % 36.81% 164.93% 143.49% 145.44% 141.00% 144.05% 100.00%
PBT -4,902 3,131 1,843 1,807 912 383 2,616 - YoY % -256.56% 69.89% 1.99% 98.14% 138.12% -85.36% - Horiz. % -187.39% 119.69% 70.45% 69.07% 34.86% 14.64% 100.00%
Tax 0 125 -16 -121 -26 -374 -465 - YoY % 0.00% 881.25% 86.78% -365.38% 93.05% 19.57% - Horiz. % -0.00% -26.88% 3.44% 26.02% 5.59% 80.43% 100.00%
NP -4,902 3,256 1,827 1,686 886 9 2,151 - YoY % -250.55% 78.22% 8.36% 90.29% 9,744.44% -99.58% - Horiz. % -227.89% 151.37% 84.94% 78.38% 41.19% 0.42% 100.00%
NP to SH -4,727 3,264 1,827 1,686 886 9 2,151 - YoY % -244.82% 78.65% 8.36% 90.29% 9,744.44% -99.58% - Horiz. % -219.76% 151.74% 84.94% 78.38% 41.19% 0.42% 100.00%
Tax Rate - % -3.99 % 0.87 % 6.70 % 2.85 % 97.65 % 17.78 % - YoY % 0.00% -558.62% -87.01% 135.09% -97.08% 449.21% - Horiz. % 0.00% -22.44% 4.89% 37.68% 16.03% 549.21% 100.00%
Total Cost 9,747 18,454 17,061 17,458 17,674 18,952 11,012 -1.93% YoY % -47.18% 8.16% -2.27% -1.22% -6.74% 72.10% - Horiz. % 88.51% 167.58% 154.93% 158.54% 160.50% 172.10% 100.00%
Net Worth 155,594 131,961 122,433 120,886 102,997 68,034 59,797 16.51% YoY % 17.91% 7.78% 1.28% 17.37% 51.39% 13.77% - Horiz. % 260.20% 220.68% 204.75% 202.16% 172.24% 113.77% 100.00%
Dividend 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 155,594 131,961 122,433 120,886 102,997 68,034 59,797 16.51% YoY % 17.91% 7.78% 1.28% 17.37% 51.39% 13.77% - Horiz. % 260.20% 220.68% 204.75% 202.16% 172.24% 113.77% 100.00%
NOSH 1,443,367 893,442 808,145 798,461 738,333 488,750 430,200 21.34% YoY % 61.55% 10.55% 1.21% 8.14% 51.07% 13.61% - Horiz. % 335.51% 207.68% 187.85% 185.60% 171.63% 113.61% 100.00%
Ratio Analysis 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -101.18 % 15.00 % 9.67 % 8.81 % 4.77 % 0.05 % 16.34 % - YoY % -774.53% 55.12% 9.76% 84.70% 9,440.00% -99.69% - Horiz. % -619.22% 91.80% 59.18% 53.92% 29.19% 0.31% 100.00%
ROE -3.04 % 2.47 % 1.49 % 1.39 % 0.86 % 0.01 % 3.60 % - YoY % -223.08% 65.77% 7.19% 61.63% 8,500.00% -99.72% - Horiz. % -84.44% 68.61% 41.39% 38.61% 23.89% 0.28% 100.00%
Per Share 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.34 2.43 2.34 2.40 2.51 3.88 3.06 -29.61% YoY % -86.01% 3.85% -2.50% -4.38% -35.31% 26.80% - Horiz. % 11.11% 79.41% 76.47% 78.43% 82.03% 126.80% 100.00%
EPS -0.33 0.36 0.23 0.21 0.12 0.00 0.50 - YoY % -191.67% 56.52% 9.52% 75.00% 0.00% 0.00% - Horiz. % -66.00% 72.00% 46.00% 42.00% 24.00% 0.00% 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 0.1078 0.1477 0.1515 0.1514 0.1395 0.1392 0.1390 -3.98% YoY % -27.01% -2.51% 0.07% 8.53% 0.22% 0.14% - Horiz. % 77.55% 106.26% 108.99% 108.92% 100.36% 100.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.66 2.97 2.58 2.62 2.54 2.59 1.80 -14.81% YoY % -77.78% 15.12% -1.53% 3.15% -1.93% 43.89% - Horiz. % 36.67% 165.00% 143.33% 145.56% 141.11% 143.89% 100.00%
EPS -0.65 0.45 0.25 0.23 0.12 0.00 0.29 - YoY % -244.44% 80.00% 8.70% 91.67% 0.00% 0.00% - Horiz. % -224.14% 155.17% 86.21% 79.31% 41.38% 0.00% 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 0.2127 0.1804 0.1674 0.1652 0.1408 0.0930 0.0817 16.52% YoY % 17.90% 7.77% 1.33% 17.33% 51.40% 13.83% - Horiz. % 260.34% 220.81% 204.90% 202.20% 172.34% 113.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1800 0.0450 0.1000 0.2200 0.3100 0.1500 0.4450 -
P/RPS 53.62 1.85 4.28 9.18 12.33 3.87 14.54 23.19% YoY % 2,798.38% -56.78% -53.38% -25.55% 218.60% -73.38% - Horiz. % 368.78% 12.72% 29.44% 63.14% 84.80% 26.62% 100.00%
P/EPS -54.96 12.32 44.23 104.19 258.33 8,145.83 89.00 - YoY % -546.10% -72.15% -57.55% -59.67% -96.83% 9,052.62% - Horiz. % -61.75% 13.84% 49.70% 117.07% 290.26% 9,152.62% 100.00%
EY -1.82 8.12 2.26 0.96 0.39 0.01 1.12 - YoY % -122.41% 259.29% 135.42% 146.15% 3,800.00% -99.11% - Horiz. % -162.50% 725.00% 201.79% 85.71% 34.82% 0.89% 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 1.67 0.30 0.66 1.45 2.22 1.08 3.20 -9.87% YoY % 456.67% -54.55% -54.48% -34.68% 105.56% -66.25% - Horiz. % 52.19% 9.38% 20.63% 45.31% 69.38% 33.75% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/11/20 27/08/19 27/08/18 28/08/17 25/08/16 25/08/15 20/08/14 -
Price 0.1800 0.0750 0.0900 0.2200 0.2950 0.1300 0.4600 -
P/RPS 53.62 3.09 3.85 9.18 11.74 3.35 15.03 22.54% YoY % 1,635.28% -19.74% -58.06% -21.81% 250.45% -77.71% - Horiz. % 356.75% 20.56% 25.62% 61.08% 78.11% 22.29% 100.00%
P/EPS -54.96 20.53 39.81 104.19 245.83 7,059.72 92.00 - YoY % -367.71% -48.43% -61.79% -57.62% -96.52% 7,573.61% - Horiz. % -59.74% 22.32% 43.27% 113.25% 267.21% 7,673.61% 100.00%
EY -1.82 4.87 2.51 0.96 0.41 0.01 1.09 - YoY % -137.37% 94.02% 161.46% 134.15% 4,000.00% -99.08% - Horiz. % -166.97% 446.79% 230.28% 88.07% 37.61% 0.92% 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 1.67 0.51 0.59 1.45 2.11 0.93 3.31 -10.36% YoY % 227.45% -13.56% -59.31% -31.28% 126.88% -71.90% - Horiz. % 50.45% 15.41% 17.82% 43.81% 63.75% 28.10% 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 2017.pdf 
