[KANGER] YoY Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 7,440 4,141 12,219 18,040 12,645 14,803 13,308 -8.25% YoY % 79.67% -66.11% -32.27% 42.67% -14.58% 11.23% - Horiz. % 55.91% 31.12% 91.82% 135.56% 95.02% 111.23% 100.00%
PBT -2,652 -8,066 -50 1,399 382 1,072 1,147 - YoY % 67.12% -16,032.00% -103.57% 266.23% -64.37% -6.54% - Horiz. % -231.21% -703.23% -4.36% 121.97% 33.30% 93.46% 100.00%
Tax 0 0 12 -29 -20 -51 -247 - YoY % 0.00% 0.00% 141.38% -45.00% 60.78% 79.35% - Horiz. % -0.00% -0.00% -4.86% 11.74% 8.10% 20.65% 100.00%
NP -2,652 -8,066 -38 1,370 362 1,021 900 - YoY % 67.12% -21,126.31% -102.77% 278.45% -64.54% 13.44% - Horiz. % -294.67% -896.22% -4.22% 152.22% 40.22% 113.44% 100.00%
NP to SH -2,087 -7,543 208 1,370 362 1,021 900 - YoY % 72.33% -3,726.44% -84.82% 278.45% -64.54% 13.44% - Horiz. % -231.89% -838.11% 23.11% 152.22% 40.22% 113.44% 100.00%
Tax Rate - % - % - % 2.07 % 5.24 % 4.76 % 21.53 % - YoY % 0.00% 0.00% 0.00% -60.50% 10.08% -77.89% - Horiz. % 0.00% 0.00% 0.00% 9.61% 24.34% 22.11% 100.00%
Total Cost 10,092 12,207 12,257 16,670 12,283 13,782 12,408 -3.01% YoY % -17.33% -0.41% -26.47% 35.72% -10.88% 11.07% - Horiz. % 81.33% 98.38% 98.78% 134.35% 98.99% 111.07% 100.00%
Net Worth 209,317 280,817 159,267 128,298 121,364 121,765 89,819 13.34% YoY % -25.46% 76.32% 24.14% 5.71% -0.33% 35.57% - Horiz. % 233.04% 312.64% 177.32% 142.84% 135.12% 135.57% 100.00%
Dividend 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 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 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 209,317 280,817 159,267 128,298 121,364 121,765 89,819 13.34% YoY % -25.46% 76.32% 24.14% 5.71% -0.33% 35.57% - Horiz. % 233.04% 312.64% 177.32% 142.84% 135.12% 135.57% 100.00%
NOSH 471,224 2,731,686 1,231,767 893,442 802,678 798,460 599,999 -3.51% YoY % -82.75% 121.77% 37.87% 11.31% 0.53% 33.08% - Horiz. % 78.54% 455.28% 205.29% 148.91% 133.78% 133.08% 100.00%
Ratio Analysis 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -35.65 % -194.78 % -0.31 % 7.59 % 2.86 % 6.90 % 6.76 % - YoY % 81.70% -62,732.26% -104.08% 165.38% -58.55% 2.07% - Horiz. % -527.37% -2,881.36% -4.59% 112.28% 42.31% 102.07% 100.00%
ROE -1.00 % -2.69 % 0.13 % 1.07 % 0.30 % 0.84 % 1.00 % - YoY % 62.83% -2,169.23% -87.85% 256.67% -64.29% -16.00% - Horiz. % -100.00% -269.00% 13.00% 107.00% 30.00% 84.00% 100.00%
Per Share 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.58 0.15 0.99 2.02 1.58 1.85 2.22 -4.91% YoY % 953.33% -84.85% -50.99% 27.85% -14.59% -16.67% - Horiz. % 71.17% 6.76% 44.59% 90.99% 71.17% 83.33% 100.00%
EPS -0.44 -0.28 0.02 0.15 0.05 0.13 0.15 - YoY % -57.14% -1,500.00% -86.67% 200.00% -61.54% -13.33% - Horiz. % -293.33% -186.67% 13.33% 100.00% 33.33% 86.67% 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 0.4442 0.1028 0.1293 0.1436 0.1512 0.1525 0.1497 17.47% YoY % 332.10% -20.49% -9.96% -5.03% -0.85% 1.87% - Horiz. % 296.73% 68.67% 86.37% 95.93% 101.00% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.02 0.57 1.67 2.47 1.73 2.02 1.82 -8.21% YoY % 78.95% -65.87% -32.39% 42.77% -14.36% 10.99% - Horiz. % 56.04% 31.32% 91.76% 135.71% 95.05% 110.99% 100.00%
EPS -0.29 -1.03 0.03 0.19 0.05 0.14 0.12 - YoY % 71.84% -3,533.33% -84.21% 280.00% -64.29% 16.67% - Horiz. % -241.67% -858.33% 25.00% 158.33% 41.67% 116.67% 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 0.2861 0.3838 0.2177 0.1754 0.1659 0.1664 0.1228 13.34% YoY % -25.46% 76.30% 24.12% 5.73% -0.30% 35.50% - Horiz. % 232.98% 312.54% 177.28% 142.83% 135.10% 135.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/12/22 30/06/21 30/06/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.0400 0.0550 0.0900 0.0450 0.1050 0.2300 0.1600 -
P/RPS 2.53 36.28 9.07 2.23 6.67 12.41 7.21 -14.36% YoY % -93.03% 300.00% 306.73% -66.57% -46.25% 72.12% - Horiz. % 35.09% 503.19% 125.80% 30.93% 92.51% 172.12% 100.00%
P/EPS -9.03 -19.92 532.98 29.35 232.82 179.87 106.67 - YoY % 54.67% -103.74% 1,715.95% -87.39% 29.44% 68.62% - Horiz. % -8.47% -18.67% 499.65% 27.51% 218.26% 168.62% 100.00%
EY -11.07 -5.02 0.19 3.41 0.43 0.56 0.94 - YoY % -120.52% -2,742.11% -94.43% 693.02% -23.21% -40.43% - Horiz. % -1,177.66% -534.04% 20.21% 362.77% 45.74% 59.57% 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 0.09 0.54 0.70 0.31 0.69 1.51 1.07 -30.68% YoY % -83.33% -22.86% 125.81% -55.07% -54.30% 41.12% - Horiz. % 8.41% 50.47% 65.42% 28.97% 64.49% 141.12% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/06/21 30/06/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/02/23 28/09/21 19/08/20 31/05/19 28/05/18 26/05/17 30/05/16 -
Price 0.0400 0.0500 0.2200 0.0500 0.0950 0.2450 0.3100 -
P/RPS 2.53 32.98 22.18 2.48 6.03 13.22 13.98 -22.35% YoY % -92.33% 48.69% 794.35% -58.87% -54.39% -5.44% - Horiz. % 18.10% 235.91% 158.66% 17.74% 43.13% 94.56% 100.00%
P/EPS -9.03 -18.11 1,302.83 32.61 210.65 191.60 206.67 - YoY % 50.14% -101.39% 3,895.19% -84.52% 9.94% -7.29% - Horiz. % -4.37% -8.76% 630.39% 15.78% 101.93% 92.71% 100.00%
EY -11.07 -5.52 0.08 3.07 0.47 0.52 0.48 - YoY % -100.54% -7,000.00% -97.39% 553.19% -9.62% 8.33% - Horiz. % -2,306.25% -1,150.00% 16.67% 639.58% 97.92% 108.33% 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 0.09 0.49 1.70 0.35 0.63 1.61 2.07 -37.13% YoY % -81.63% -71.18% 385.71% -44.44% -60.87% -22.22% - Horiz. % 4.35% 23.67% 82.13% 16.91% 30.43% 77.78% 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