[KANGER] YoY TTM Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Revenue 43,681 55,457 63,635 187,799 222,721 58,265 65,048 -10.07% YoY % -21.23% -12.85% -66.12% -15.68% 282.26% -10.43% - Horiz. % 67.15% 85.26% 97.83% 288.71% 342.39% 89.57% 100.00%
PBT -165 -10,525 -11,352 -116,160 -163,018 3,290 9,062 - YoY % 98.43% 7.29% 90.23% 28.74% -5,054.95% -63.69% - Horiz. % -1.82% -116.14% -125.27% -1,281.84% -1,798.92% 36.31% 100.00%
Tax -758 392 0 -419 -948 183 166 - YoY % -293.37% 0.00% 0.00% 55.80% -618.03% 10.24% - Horiz. % -456.63% 236.14% 0.00% -252.41% -571.08% 110.24% 100.00%
NP -923 -10,133 -11,352 -116,579 -163,966 3,473 9,228 - YoY % 90.89% 10.74% 90.26% 28.90% -4,821.16% -62.36% - Horiz. % -10.00% -109.81% -123.02% -1,263.32% -1,776.83% 37.64% 100.00%
NP to SH 10 -12,735 -14,244 -118,851 -164,086 1,026 6,689 -82.35% YoY % 100.08% 10.59% 88.02% 27.57% -16,092.79% -84.66% - Horiz. % 0.15% -190.39% -212.95% -1,776.81% -2,453.07% 15.34% 100.00%
Tax Rate - % - % - % - % - % -5.56 % -1.83 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -203.83% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 303.83% 100.00%
Total Cost 44,604 65,590 74,987 304,378 386,687 54,792 55,820 -5.81% YoY % -32.00% -12.53% -75.36% -21.29% 605.74% -1.84% - Horiz. % 79.91% 117.50% 134.34% 545.28% 692.74% 98.16% 100.00%
Net Worth 222,490 218,469 217,222 211,931 220,144 157,296 143,260 12.45% YoY % 1.84% 0.57% 2.50% -3.73% 39.95% 9.80% - Horiz. % 155.30% 152.50% 151.63% 147.93% 153.67% 109.80% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Net Worth 222,490 218,469 217,222 211,931 220,144 157,296 143,260 12.45% YoY % 1.84% 0.57% 2.50% -3.73% 39.95% 9.80% - Horiz. % 155.30% 152.50% 151.63% 147.93% 153.67% 109.80% 100.00%
NOSH 500,542 496,296 492,010 445,422 440,289 1,231,767 942,505 -15.53% YoY % 0.86% 0.87% 10.46% 1.17% -64.26% 30.69% - Horiz. % 53.11% 52.66% 52.20% 47.26% 46.71% 130.69% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
NP Margin -2.11 % -18.27 % -17.84 % -62.08 % -73.62 % 5.96 % 14.19 % - YoY % 88.45% -2.41% 71.26% 15.68% -1,335.23% -58.00% - Horiz. % -14.87% -128.75% -125.72% -437.49% -518.82% 42.00% 100.00%
ROE 0.00 % -5.83 % -6.56 % -56.08 % -74.54 % 0.65 % 4.67 % - YoY % 0.00% 11.13% 88.30% 24.77% -11,567.69% -86.08% - Horiz. % 0.00% -124.84% -140.47% -1,200.86% -1,596.15% 13.92% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
RPS 8.73 11.17 12.93 42.16 50.59 4.73 6.90 6.47% YoY % -21.84% -13.61% -69.33% -16.66% 969.56% -31.45% - Horiz. % 126.52% 161.88% 187.39% 611.01% 733.19% 68.55% 100.00%
EPS 0.00 -2.57 -2.90 -26.68 -37.27 0.08 0.71 - YoY % 0.00% 11.38% 89.13% 28.41% -46,687.50% -88.73% - Horiz. % 0.00% -361.97% -408.45% -3,757.75% -5,249.30% 11.27% 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 0.4445 0.4402 0.4415 0.4758 0.5000 0.1277 0.1520 33.12% YoY % 0.98% -0.29% -7.21% -4.84% 291.54% -15.99% - Horiz. % 292.43% 289.61% 290.46% 313.03% 328.95% 84.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 731,581 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
RPS 5.97 7.58 8.70 25.67 30.44 7.96 8.89 -10.07% YoY % -21.24% -12.87% -66.11% -15.67% 282.41% -10.46% - Horiz. % 67.15% 85.26% 97.86% 288.75% 342.41% 89.54% 100.00%
EPS 0.00 -1.74 -1.95 -16.25 -22.43 0.14 0.91 - YoY % 0.00% 10.77% 88.00% 27.55% -16,121.43% -84.62% - Horiz. % 0.00% -191.21% -214.29% -1,785.71% -2,464.84% 15.38% 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 0.3041 0.2986 0.2969 0.2897 0.3009 0.2150 0.1958 12.45% YoY % 1.84% 0.57% 2.49% -3.72% 39.95% 9.81% - Horiz. % 155.31% 152.50% 151.63% 147.96% 153.68% 109.81% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Date 29/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 -
Price 0.0850 0.0350 0.0350 0.0400 0.0850 0.0700 0.0800 -
P/RPS 0.97 0.31 0.27 0.09 0.17 1.48 1.16 -4.66% YoY % 212.90% 14.81% 200.00% -47.06% -88.51% 27.59% - Horiz. % 83.62% 26.72% 23.28% 7.76% 14.66% 127.59% 100.00%
P/EPS 4,254.61 -1.36 -1.21 -0.15 -0.23 84.04 11.27 386.47% YoY % 312,938.94% -12.40% -706.67% 34.78% -100.27% 645.70% - Horiz. % 37,751.64% -12.07% -10.74% -1.33% -2.04% 745.70% 100.00%
EY 0.02 -73.31 -82.72 -667.07 -438.44 1.19 8.87 -80.31% YoY % 100.03% 11.38% 87.60% -52.15% -36,943.70% -86.58% - Horiz. % 0.23% -826.49% -932.58% -7,520.52% -4,942.95% 13.42% 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 0.19 0.08 0.08 0.08 0.17 0.55 0.53 -23.93% YoY % 137.50% 0.00% 0.00% -52.94% -69.09% 3.77% - Horiz. % 35.85% 15.09% 15.09% 15.09% 32.08% 103.77% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 31/03/20 31/12/19 CAGR
Date 29/11/23 30/08/23 25/05/23 24/02/23 31/05/22 30/06/20 12/03/20 -
Price 0.0850 0.0350 0.0350 0.0400 0.0500 0.0900 0.0950 -
P/RPS 0.97 0.31 0.27 0.09 0.10 1.90 1.38 -8.97% YoY % 212.90% 14.81% 200.00% -10.00% -94.74% 37.68% - Horiz. % 70.29% 22.46% 19.57% 6.52% 7.25% 137.68% 100.00%
P/EPS 4,254.61 -1.36 -1.21 -0.15 -0.13 108.05 13.39 364.62% YoY % 312,938.94% -12.40% -706.67% -15.38% -100.12% 706.95% - Horiz. % 31,774.53% -10.16% -9.04% -1.12% -0.97% 806.95% 100.00%
EY 0.02 -73.31 -82.72 -667.07 -745.36 0.93 7.47 -79.39% YoY % 100.03% 11.38% 87.60% 10.50% -80,246.23% -87.55% - Horiz. % 0.27% -981.39% -1,107.36% -8,929.99% -9,978.05% 12.45% 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 0.19 0.08 0.08 0.08 0.10 0.70 0.63 -27.36% YoY % 137.50% 0.00% 0.00% -20.00% -85.71% 11.11% - Horiz. % 30.16% 12.70% 12.70% 12.70% 15.87% 111.11% 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
Kanger International Q2 2023 v4 (amended announcement)..pdf 
