[KANGER] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 12,219 18,040 12,645 14,803 13,308 10,902 12,713 -0.63% YoY % -32.27% 42.67% -14.58% 11.23% 22.07% -14.25% - Horiz. % 96.11% 141.90% 99.47% 116.44% 104.68% 85.75% 100.00%
PBT -50 1,399 382 1,072 1,147 565 1,729 - YoY % -103.57% 266.23% -64.37% -6.54% 103.01% -67.32% - Horiz. % -2.89% 80.91% 22.09% 62.00% 66.34% 32.68% 100.00%
Tax 12 -29 -20 -51 -247 -174 -320 - YoY % 141.38% -45.00% 60.78% 79.35% -41.95% 45.62% - Horiz. % -3.75% 9.06% 6.25% 15.94% 77.19% 54.38% 100.00%
NP -38 1,370 362 1,021 900 391 1,409 - YoY % -102.77% 278.45% -64.54% 13.44% 130.18% -72.25% - Horiz. % -2.70% 97.23% 25.69% 72.46% 63.88% 27.75% 100.00%
NP to SH 208 1,370 362 1,021 900 391 1,409 -26.35% YoY % -84.82% 278.45% -64.54% 13.44% 130.18% -72.25% - Horiz. % 14.76% 97.23% 25.69% 72.46% 63.88% 27.75% 100.00%
Tax Rate - % 2.07 % 5.24 % 4.76 % 21.53 % 30.80 % 18.51 % - YoY % 0.00% -60.50% 10.08% -77.89% -30.10% 66.40% - Horiz. % 0.00% 11.18% 28.31% 25.72% 116.32% 166.40% 100.00%
Total Cost 12,257 16,670 12,283 13,782 12,408 10,511 11,304 1.30% YoY % -26.47% 35.72% -10.88% 11.07% 18.05% -7.02% - Horiz. % 108.43% 147.47% 108.66% 121.92% 109.77% 92.98% 100.00%
Net Worth 159,267 128,298 121,364 121,765 89,819 66,714 57,683 17.63% YoY % 24.14% 5.71% -0.33% 35.57% 34.63% 15.66% - Horiz. % 276.11% 222.42% 210.40% 211.09% 155.71% 115.66% 100.00%
Dividend 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 159,267 128,298 121,364 121,765 89,819 66,714 57,683 17.63% YoY % 24.14% 5.71% -0.33% 35.57% 34.63% 15.66% - Horiz. % 276.11% 222.42% 210.40% 211.09% 155.71% 115.66% 100.00%
NOSH 1,231,767 893,442 802,678 798,460 599,999 488,750 426,969 18.46% YoY % 37.87% 11.31% 0.53% 33.08% 22.76% 14.47% - Horiz. % 288.49% 209.25% 187.99% 187.01% 140.53% 114.47% 100.00%
Ratio Analysis 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.31 % 7.59 % 2.86 % 6.90 % 6.76 % 3.59 % 11.08 % - YoY % -104.08% 165.38% -58.55% 2.07% 88.30% -67.60% - Horiz. % -2.80% 68.50% 25.81% 62.27% 61.01% 32.40% 100.00%
ROE 0.13 % 1.07 % 0.30 % 0.84 % 1.00 % 0.59 % 2.44 % -37.42% YoY % -87.85% 256.67% -64.29% -16.00% 69.49% -75.82% - Horiz. % 5.33% 43.85% 12.30% 34.43% 40.98% 24.18% 100.00%
Per Share 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.99 2.02 1.58 1.85 2.22 2.23 2.98 -16.15% YoY % -50.99% 27.85% -14.59% -16.67% -0.45% -25.17% - Horiz. % 33.22% 67.79% 53.02% 62.08% 74.50% 74.83% 100.00%
EPS 0.02 0.15 0.05 0.13 0.15 0.08 0.33 -36.12% YoY % -86.67% 200.00% -61.54% -13.33% 87.50% -75.76% - Horiz. % 6.06% 45.45% 15.15% 39.39% 45.45% 24.24% 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 0.1293 0.1436 0.1512 0.1525 0.1497 0.1365 0.1351 -0.70% YoY % -9.96% -5.03% -0.85% 1.87% 9.67% 1.04% - Horiz. % 95.71% 106.29% 111.92% 112.88% 110.81% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.67 2.47 1.73 2.02 1.82 1.49 1.74 -0.65% YoY % -32.39% 42.77% -14.36% 10.99% 22.15% -14.37% - Horiz. % 95.98% 141.95% 99.43% 116.09% 104.60% 85.63% 100.00%
EPS 0.03 0.19 0.05 0.14 0.12 0.05 0.19 -25.55% YoY % -84.21% 280.00% -64.29% 16.67% 140.00% -73.68% - Horiz. % 15.79% 100.00% 26.32% 73.68% 63.16% 26.32% 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 0.2177 0.1754 0.1659 0.1664 0.1228 0.0912 0.0788 17.64% YoY % 24.12% 5.73% -0.30% 35.50% 34.65% 15.74% - Horiz. % 276.27% 222.59% 210.53% 211.17% 155.84% 115.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0900 0.0450 0.1050 0.2300 0.1600 0.3950 0.4450 -
P/RPS 9.07 2.23 6.67 12.41 7.21 17.71 14.95 -7.68% YoY % 306.73% -66.57% -46.25% 72.12% -59.29% 18.46% - Horiz. % 60.67% 14.92% 44.62% 83.01% 48.23% 118.46% 100.00%
P/EPS 532.98 29.35 232.82 179.87 106.67 493.75 134.85 24.57% YoY % 1,715.95% -87.39% 29.44% 68.62% -78.40% 266.15% - Horiz. % 395.24% 21.76% 172.65% 133.39% 79.10% 366.15% 100.00%
EY 0.19 3.41 0.43 0.56 0.94 0.20 0.74 -19.54% YoY % -94.43% 693.02% -23.21% -40.43% 370.00% -72.97% - Horiz. % 25.68% 460.81% 58.11% 75.68% 127.03% 27.03% 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 0.70 0.31 0.69 1.51 1.07 2.89 3.29 -21.92% YoY % 125.81% -55.07% -54.30% 41.12% -62.98% -12.16% - Horiz. % 21.28% 9.42% 20.97% 45.90% 32.52% 87.84% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/08/20 31/05/19 28/05/18 26/05/17 30/05/16 28/05/15 27/05/14 -
Price 0.2200 0.0500 0.0950 0.2450 0.3100 0.1550 0.5000 -
P/RPS 22.18 2.48 6.03 13.22 13.98 6.95 16.79 4.55% YoY % 794.35% -58.87% -54.39% -5.44% 101.15% -58.61% - Horiz. % 132.10% 14.77% 35.91% 78.74% 83.26% 41.39% 100.00%
P/EPS 1,302.83 32.61 210.65 191.60 206.67 193.75 151.52 41.06% YoY % 3,895.19% -84.52% 9.94% -7.29% 6.67% 27.87% - Horiz. % 859.84% 21.52% 139.02% 126.45% 136.40% 127.87% 100.00%
EY 0.08 3.07 0.47 0.52 0.48 0.52 0.66 -28.64% YoY % -97.39% 553.19% -9.62% 8.33% -7.69% -21.21% - Horiz. % 12.12% 465.15% 71.21% 78.79% 72.73% 78.79% 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 1.70 0.35 0.63 1.61 2.07 1.14 3.70 -11.69% YoY % 385.71% -44.44% -60.87% -22.22% 81.58% -69.19% - Horiz. % 45.95% 9.46% 17.03% 43.51% 55.95% 30.81% 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