[KANGER] YoY Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 54,665 4,470 9,606 11,916 23,848 13,886 14,855 23.15% YoY % 1,122.93% -53.47% -19.39% -50.03% 71.74% -6.52% - Horiz. % 367.99% 30.09% 64.67% 80.22% 160.54% 93.48% 100.00%
PBT -74,808 -21,755 -666 699 3,118 2,235 1,058 - YoY % -243.87% -3,166.52% -195.28% -77.58% 39.51% 111.25% - Horiz. % -7,070.70% -2,056.24% -62.95% 66.07% 294.71% 211.25% 100.00%
Tax -318 0 -1 -59 -186 -39 -315 0.15% YoY % 0.00% 0.00% 98.31% 68.28% -376.92% 87.62% - Horiz. % 100.95% -0.00% 0.32% 18.73% 59.05% 12.38% 100.00%
NP -75,126 -21,755 -667 640 2,932 2,196 743 - YoY % -245.33% -3,161.62% -204.22% -78.17% 33.52% 195.56% - Horiz. % -10,111.17% -2,927.99% -89.77% 86.14% 394.62% 295.56% 100.00%
NP to SH -75,254 -22,541 -649 640 2,932 2,196 743 - YoY % -233.85% -3,373.19% -201.41% -78.17% 33.52% 195.56% - Horiz. % -10,128.40% -3,033.78% -87.35% 86.14% 394.62% 295.56% 100.00%
Tax Rate - % - % - % 8.44 % 5.97 % 1.74 % 29.77 % - YoY % 0.00% 0.00% 0.00% 41.37% 243.10% -94.16% - Horiz. % 0.00% 0.00% 0.00% 28.35% 20.05% 5.84% 100.00%
Total Cost 129,791 26,225 10,273 11,276 20,916 11,690 14,112 42.56% YoY % 394.91% 155.28% -8.89% -46.09% 78.92% -17.16% - Horiz. % 919.72% 185.83% 72.80% 79.90% 148.21% 82.84% 100.00%
Net Worth 252,285 157,287 128,476 125,055 123,761 115,617 82,526 19.55% YoY % 60.40% 22.42% 2.74% 1.05% 7.04% 40.10% - Horiz. % 305.70% 190.59% 155.68% 151.53% 149.97% 140.10% 100.00%
Dividend 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 252,285 157,287 128,476 125,055 123,761 115,617 82,526 19.55% YoY % 60.40% 22.42% 2.74% 1.05% 7.04% 40.10% - Horiz. % 305.70% 190.59% 155.68% 151.53% 149.97% 140.10% 100.00%
NOSH 4,402,891 1,486,650 893,442 856,546 798,461 798,461 530,714 40.23% YoY % 196.16% 66.40% 4.31% 7.27% 0.00% 50.45% - Horiz. % 829.62% 280.12% 168.35% 161.39% 150.45% 150.45% 100.00%
Ratio Analysis 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -137.43 % -486.69 % -6.94 % 5.37 % 12.29 % 15.81 % 5.00 % - YoY % 71.76% -6,912.82% -229.24% -56.31% -22.26% 216.20% - Horiz. % -2,748.60% -9,733.80% -138.80% 107.40% 245.80% 316.20% 100.00%
ROE -29.83 % -14.33 % -0.51 % 0.51 % 2.37 % 1.90 % 0.90 % - YoY % -108.16% -2,709.80% -200.00% -78.48% 24.74% 111.11% - Horiz. % -3,314.44% -1,592.22% -56.67% 56.67% 263.33% 211.11% 100.00%
Per Share 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.24 0.30 1.08 1.39 2.99 1.74 2.80 -12.20% YoY % 313.33% -72.22% -22.30% -53.51% 71.84% -37.86% - Horiz. % 44.29% 10.71% 38.57% 49.64% 106.79% 62.14% 100.00%
EPS -1.71 -1.52 -0.07 0.07 0.37 0.28 0.14 - YoY % -12.50% -2,071.43% -200.00% -81.08% 32.14% 100.00% - Horiz. % -1,221.43% -1,085.71% -50.00% 50.00% 264.29% 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 0.0573 0.1058 0.1438 0.1460 0.1550 0.1448 0.1555 -14.75% YoY % -45.84% -26.43% -1.51% -5.81% 7.04% -6.88% - Horiz. % 36.85% 68.04% 92.48% 93.89% 99.68% 93.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.47 0.61 1.31 1.63 3.26 1.90 2.03 23.15% YoY % 1,124.59% -53.44% -19.63% -50.00% 71.58% -6.40% - Horiz. % 367.98% 30.05% 64.53% 80.30% 160.59% 93.60% 100.00%
EPS -10.29 -3.08 -0.09 0.09 0.40 0.30 0.10 - YoY % -234.09% -3,322.22% -200.00% -77.50% 33.33% 200.00% - Horiz. % -10,290.00% -3,080.00% -90.00% 90.00% 400.00% 300.00% 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 0.3448 0.2150 0.1756 0.1709 0.1692 0.1580 0.1128 19.55% YoY % 60.37% 22.44% 2.75% 1.00% 7.09% 40.07% - Horiz. % 305.67% 190.60% 155.67% 151.51% 150.00% 140.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.0200 0.1450 0.0650 0.0850 0.2100 0.2750 0.1150 -
P/RPS 1.61 48.22 6.05 6.11 7.03 15.81 4.11 -13.91% YoY % -96.66% 697.02% -0.98% -13.09% -55.53% 284.67% - Horiz. % 39.17% 1,173.24% 147.20% 148.66% 171.05% 384.67% 100.00%
P/EPS -1.17 -9.56 -89.48 113.76 57.19 99.99 82.14 - YoY % 87.76% 89.32% -178.66% 98.92% -42.80% 21.73% - Horiz. % -1.42% -11.64% -108.94% 138.50% 69.63% 121.73% 100.00%
EY -85.46 -10.46 -1.12 0.88 1.75 1.00 1.22 - YoY % -717.02% -833.93% -227.27% -49.71% 75.00% -18.03% - Horiz. % -7,004.92% -857.38% -91.80% 72.13% 143.44% 81.97% 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 0.35 1.37 0.45 0.58 1.35 1.90 0.74 -11.28% YoY % -74.45% 204.44% -22.41% -57.04% -28.95% 156.76% - Horiz. % 47.30% 185.14% 60.81% 78.38% 182.43% 256.76% 100.00%
Price Multiplier on Announcement Date 31/12/21 31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/03/22 31/03/21 21/11/19 26/11/18 24/11/17 30/11/16 20/11/15 -
Price 0.0850 0.0650 0.0800 0.0600 0.1950 0.2750 0.1350 -
P/RPS 6.85 21.62 7.44 4.31 6.53 15.81 4.82 5.78% YoY % -68.32% 190.59% 72.62% -34.00% -58.70% 228.01% - Horiz. % 142.12% 448.55% 154.36% 89.42% 135.48% 328.01% 100.00%
P/EPS -4.97 -4.29 -110.13 80.30 53.10 99.99 96.43 - YoY % -15.85% 96.10% -237.15% 51.22% -46.89% 3.69% - Horiz. % -5.15% -4.45% -114.21% 83.27% 55.07% 103.69% 100.00%
EY -20.11 -23.33 -0.91 1.25 1.88 1.00 1.04 - YoY % 13.80% -2,463.74% -172.80% -33.51% 88.00% -3.85% - Horiz. % -1,933.65% -2,243.27% -87.50% 120.19% 180.77% 96.15% 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 1.48 0.61 0.56 0.41 1.26 1.90 0.87 8.86% YoY % 142.62% 8.93% 36.59% -67.46% -33.68% 118.39% - Horiz. % 170.11% 70.11% 64.37% 47.13% 144.83% 218.39% 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
KangerInternationalQ3 2019.pdf 
