[KANGER] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,098 15,704 18,958 23,035 21,598 19,676 16,742 -31.32% YoY % -93.01% -17.16% -17.70% 6.65% 9.77% 17.52% - Horiz. % 6.56% 93.80% 113.24% 137.59% 129.00% 117.52% 100.00%
PBT -16,365 -4,750 1,941 1,408 9,082 1,816 1,068 - YoY % -244.53% -344.72% 37.86% -84.50% 400.11% 70.04% - Horiz. % -1,532.30% -444.76% 181.74% 131.84% 850.37% 170.04% 100.00%
Tax -9 208 -13 89 -473 102 -731 -45.47% YoY % -104.33% 1,700.00% -114.61% 118.82% -563.73% 113.95% - Horiz. % 1.23% -28.45% 1.78% -12.18% 64.71% -13.95% 100.00%
NP -16,374 -4,542 1,928 1,497 8,609 1,918 337 - YoY % -260.50% -335.58% 28.79% -82.61% 348.85% 469.14% - Horiz. % -4,858.75% -1,347.77% 572.11% 444.21% 2,554.60% 569.14% 100.00%
NP to SH -16,235 -4,542 1,928 1,497 8,609 1,918 337 - YoY % -257.44% -335.58% 28.79% -82.61% 348.85% 469.14% - Horiz. % -4,817.51% -1,347.77% 572.11% 444.21% 2,554.60% 569.14% 100.00%
Tax Rate - % - % 0.67 % -6.32 % 5.21 % -5.62 % 68.45 % - YoY % 0.00% 0.00% 110.60% -221.31% 192.70% -108.21% - Horiz. % 0.00% 0.00% 0.98% -9.23% 7.61% -8.21% 100.00%
Total Cost 17,472 20,246 17,030 21,538 12,989 17,758 16,405 0.87% YoY % -13.70% 18.88% -20.93% 65.82% -26.86% 8.25% - Horiz. % 106.50% 123.41% 103.81% 131.29% 79.18% 108.25% 100.00%
Net Worth 180,420 125,957 122,643 121,445 94,877 67,233 50,587 19.17% YoY % 43.24% 2.70% 0.99% 28.00% 41.12% 32.91% - Horiz. % 356.65% 248.99% 242.44% 240.07% 187.55% 132.91% 100.00%
Dividend 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 180,420 125,957 122,643 121,445 94,877 67,233 50,587 19.17% YoY % 43.24% 2.70% 0.99% 28.00% 41.12% 32.91% - Horiz. % 356.65% 248.99% 242.44% 240.07% 187.55% 132.91% 100.00%
NOSH 1,661,327 890,789 798,461 798,460 593,724 518,378 374,444 22.81% YoY % 86.50% 11.56% 0.00% 34.48% 14.53% 38.44% - Horiz. % 443.68% 237.90% 213.24% 213.24% 158.56% 138.44% 100.00%
Ratio Analysis 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1,491.26 % -28.92 % 10.17 % 6.50 % 39.86 % 9.75 % 2.01 % - YoY % -5,056.50% -384.37% 56.46% -83.69% 308.82% 385.07% - Horiz. % -74,192.04% -1,438.81% 505.97% 323.38% 1,983.08% 485.07% 100.00%
ROE -9.00 % -3.61 % 1.57 % 1.23 % 9.07 % 2.85 % 0.67 % - YoY % -149.31% -329.94% 27.64% -86.44% 218.25% 325.37% - Horiz. % -1,343.28% -538.81% 234.33% 183.58% 1,353.73% 425.37% 100.00%
Per Share 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.07 1.76 2.37 2.88 3.64 3.80 4.47 -43.63% YoY % -96.02% -25.74% -17.71% -20.88% -4.21% -14.99% - Horiz. % 1.57% 39.37% 53.02% 64.43% 81.43% 85.01% 100.00%
EPS -0.98 -0.51 0.24 0.19 1.45 0.37 0.09 - YoY % -92.16% -312.50% 26.32% -86.90% 291.89% 311.11% - Horiz. % -1,088.89% -566.67% 266.67% 211.11% 1,611.11% 411.11% 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 0.1086 0.1414 0.1536 0.1521 0.1598 0.1297 0.1351 -2.97% YoY % -23.20% -7.94% 0.99% -4.82% 23.21% -4.00% - Horiz. % 80.38% 104.66% 113.69% 112.58% 118.28% 96.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.15 2.15 2.59 3.15 2.95 2.69 2.29 -31.33% YoY % -93.02% -16.99% -17.78% 6.78% 9.67% 17.47% - Horiz. % 6.55% 93.89% 113.10% 137.55% 128.82% 117.47% 100.00%
EPS -2.22 -0.62 0.26 0.20 1.18 0.26 0.05 - YoY % -258.06% -338.46% 30.00% -83.05% 353.85% 420.00% - Horiz. % -4,440.00% -1,240.00% 520.00% 400.00% 2,360.00% 520.00% 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 0.2466 0.1722 0.1676 0.1660 0.1297 0.0919 0.0691 19.18% YoY % 43.21% 2.74% 0.96% 27.99% 41.13% 33.00% - Horiz. % 356.87% 249.20% 242.55% 240.23% 187.70% 133.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0650 0.0500 0.2050 0.2750 0.1150 0.3800 0.3600 -
P/RPS 98.35 2.84 8.63 9.53 3.16 10.01 8.05 41.22% YoY % 3,363.03% -67.09% -9.44% 201.58% -68.43% 24.35% - Horiz. % 1,221.74% 35.28% 107.20% 118.39% 39.25% 124.35% 100.00%
P/EPS -6.65 -9.81 84.90 146.68 7.93 102.70 400.00 - YoY % 32.21% -111.55% -42.12% 1,749.68% -92.28% -74.32% - Horiz. % -1.66% -2.45% 21.23% 36.67% 1.98% 25.67% 100.00%
EY -15.03 -10.20 1.18 0.68 12.61 0.97 0.25 - YoY % -47.35% -964.41% 73.53% -94.61% 1,200.00% 288.00% - Horiz. % -6,012.00% -4,080.00% 472.00% 272.00% 5,044.00% 388.00% 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 0.60 0.35 1.33 1.81 0.72 2.93 2.66 -18.56% YoY % 71.43% -73.68% -26.52% 151.39% -75.43% 10.15% - Horiz. % 22.56% 13.16% 50.00% 68.05% 27.07% 110.15% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date - 27/02/19 28/02/18 28/02/17 29/02/16 26/02/15 20/02/14 -
Price 0.0550 0.0450 0.1300 0.2450 0.1100 0.3650 0.4500 -
P/RPS 83.22 2.55 5.48 8.49 3.02 9.62 10.06 33.82% YoY % 3,163.53% -53.47% -35.45% 181.13% -68.61% -4.37% - Horiz. % 827.24% 25.35% 54.47% 84.39% 30.02% 95.63% 100.00%
P/EPS -5.63 -8.83 53.84 130.68 7.59 98.65 500.00 - YoY % 36.24% -116.40% -58.80% 1,621.74% -92.31% -80.27% - Horiz. % -1.13% -1.77% 10.77% 26.14% 1.52% 19.73% 100.00%
EY -17.77 -11.33 1.86 0.77 13.18 1.01 0.20 - YoY % -56.84% -709.14% 141.56% -94.16% 1,204.95% 405.00% - Horiz. % -8,885.00% -5,665.00% 930.00% 385.00% 6,590.00% 505.00% 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 0.51 0.32 0.85 1.61 0.69 2.81 3.33 -22.80% YoY % 59.38% -62.35% -47.20% 133.33% -75.44% -15.62% - Horiz. % 15.32% 9.61% 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
KangerInternationalQ4 2018.pdf 
