[KANGER] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
Revenue 18,958 23,035 21,598 19,676 16,742 0 - - YoY % -17.70% 6.65% 9.77% 17.52% 0.00% - - Horiz. % 113.24% 137.59% 129.00% 117.52% 100.00% - -
PBT 1,941 1,408 9,082 1,816 1,068 0 - - YoY % 37.86% -84.50% 400.11% 70.04% 0.00% - - Horiz. % 181.74% 131.84% 850.37% 170.04% 100.00% - -
Tax -13 89 -473 102 -731 0 - - YoY % -114.61% 118.82% -563.73% 113.95% 0.00% - - Horiz. % 1.78% -12.18% 64.71% -13.95% 100.00% - -
NP 1,928 1,497 8,609 1,918 337 0 - - YoY % 28.79% -82.61% 348.85% 469.14% 0.00% - - Horiz. % 572.11% 444.21% 2,554.60% 569.14% 100.00% - -
NP to SH 1,928 1,497 8,609 1,918 337 0 - - YoY % 28.79% -82.61% 348.85% 469.14% 0.00% - - Horiz. % 572.11% 444.21% 2,554.60% 569.14% 100.00% - -
Tax Rate 0.67 % -6.32 % 5.21 % -5.62 % 68.45 % - % - % - YoY % 110.60% -221.31% 192.70% -108.21% 0.00% - - Horiz. % 0.98% -9.23% 7.61% -8.21% 100.00% - -
Total Cost 17,030 21,538 12,989 17,758 16,405 0 - - YoY % -20.93% 65.82% -26.86% 8.25% 0.00% - - Horiz. % 103.81% 131.29% 79.18% 108.25% 100.00% - -
Net Worth 122,643 121,445 94,877 67,233 50,587 - - - YoY % 0.99% 28.00% 41.12% 32.91% 0.00% - - Horiz. % 242.44% 240.07% 187.55% 132.91% 100.00% - -
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
Net Worth 122,643 121,445 94,877 67,233 50,587 - - - YoY % 0.99% 28.00% 41.12% 32.91% 0.00% - - Horiz. % 242.44% 240.07% 187.55% 132.91% 100.00% - -
NOSH 798,461 798,460 593,724 518,378 374,444 - - - YoY % 0.00% 34.48% 14.53% 38.44% 0.00% - - Horiz. % 213.24% 213.24% 158.56% 138.44% 100.00% - -
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
NP Margin 10.17 % 6.50 % 39.86 % 9.75 % 2.01 % - % - % - YoY % 56.46% -83.69% 308.82% 385.07% 0.00% - - Horiz. % 505.97% 323.38% 1,983.08% 485.07% 100.00% - -
ROE 1.57 % 1.23 % 9.07 % 2.85 % 0.67 % - % - % - YoY % 27.64% -86.44% 218.25% 325.37% 0.00% - - Horiz. % 234.33% 183.58% 1,353.73% 425.37% 100.00% - -
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
RPS 2.37 2.88 3.64 3.80 4.47 - - - YoY % -17.71% -20.88% -4.21% -14.99% 0.00% - - Horiz. % 53.02% 64.43% 81.43% 85.01% 100.00% - -
EPS 0.24 0.19 1.45 0.37 0.09 0.00 - - YoY % 26.32% -86.90% 291.89% 311.11% 0.00% - - Horiz. % 266.67% 211.11% 1,611.11% 411.11% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1536 0.1521 0.1598 0.1297 0.1351 0.0000 - - YoY % 0.99% -4.82% 23.21% -4.00% 0.00% - - Horiz. % 113.69% 112.58% 118.28% 96.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 731,581 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
RPS 2.59 3.15 2.95 2.69 2.29 - - - YoY % -17.78% 6.78% 9.67% 17.47% 0.00% - - Horiz. % 113.10% 137.55% 128.82% 117.47% 100.00% - -
EPS 0.26 0.20 1.18 0.26 0.05 0.00 - - YoY % 30.00% -83.05% 353.85% 420.00% 0.00% - - Horiz. % 520.00% 400.00% 2,360.00% 520.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.1676 0.1660 0.1297 0.0919 0.0691 0.0000 - - YoY % 0.96% 27.99% 41.13% 33.00% 0.00% - - Horiz. % 242.55% 240.23% 187.70% 133.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - - -
Price 0.2050 0.2750 0.1150 0.3800 0.3600 0.0000 - -
P/RPS 8.63 9.53 3.16 10.01 8.05 0.00 - - YoY % -9.44% 201.58% -68.43% 24.35% 0.00% - - Horiz. % 107.20% 118.39% 39.25% 124.35% 100.00% - -
P/EPS 84.90 146.68 7.93 102.70 400.00 0.00 - - YoY % -42.12% 1,749.68% -92.28% -74.32% 0.00% - - Horiz. % 21.23% 36.67% 1.98% 25.67% 100.00% - -
EY 1.18 0.68 12.61 0.97 0.25 0.00 - - YoY % 73.53% -94.61% 1,200.00% 288.00% 0.00% - - Horiz. % 472.00% 272.00% 5,044.00% 388.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.33 1.81 0.72 2.93 2.66 0.00 - - YoY % -26.52% 151.39% -75.43% 10.15% 0.00% - - Horiz. % 50.00% 68.05% 27.07% 110.15% 100.00% - -
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/15 20/02/14 - - -
Price 0.1300 0.2450 0.1100 0.3650 0.4500 0.0000 - -
P/RPS 5.48 8.49 3.02 9.62 10.06 0.00 - - YoY % -35.45% 181.13% -68.61% -4.37% 0.00% - - Horiz. % 54.47% 84.39% 30.02% 95.63% 100.00% - -
P/EPS 53.84 130.68 7.59 98.65 500.00 0.00 - - YoY % -58.80% 1,621.74% -92.31% -80.27% 0.00% - - Horiz. % 10.77% 26.14% 1.52% 19.73% 100.00% - -
EY 1.86 0.77 13.18 1.01 0.20 0.00 - - YoY % 141.56% -94.16% 1,204.95% 405.00% 0.00% - - Horiz. % 930.00% 385.00% 6,590.00% 505.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.85 1.61 0.69 2.81 3.33 0.00 - - YoY % -47.20% 133.33% -75.44% -15.62% 0.00% - - Horiz. % 25.53% 48.35% 20.72% 84.38% 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