[KANGER] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 98.44%
YoY- 346.5%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 14,803 68,789 45,754 31,868 13,308 66,316 44,718 -52.11%
PBT 1,072 5,702 4,294 2,059 1,147 11,088 2,006 -34.12%
Tax -51 -223 -312 -273 -247 -1,336 -863 -84.80%
NP 1,021 5,479 3,982 1,786 900 9,752 1,143 -7.24%
-
NP to SH 1,021 5,479 3,982 1,786 900 9,752 1,143 -7.24%
-
Tax Rate 4.76% 3.91% 7.27% 13.26% 21.53% 12.05% 43.02% -
Total Cost 13,782 63,310 41,772 30,082 12,408 56,564 43,575 -53.54%
-
Net Worth 121,765 121,445 115,617 102,997 89,819 87,548 80,789 31.42%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 121,765 121,445 115,617 102,997 89,819 87,548 80,789 31.42%
NOSH 798,460 798,460 798,460 798,460 599,999 547,865 519,545 33.13%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.90% 7.96% 8.70% 5.60% 6.76% 14.71% 2.56% -
ROE 0.84% 4.51% 3.44% 1.73% 1.00% 11.14% 1.41% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.85 8.62 5.73 4.32 2.22 12.10 8.61 -64.09%
EPS 0.13 0.74 0.56 0.26 0.15 1.78 0.22 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1521 0.1448 0.1395 0.1497 0.1598 0.1555 -1.28%
Adjusted Per Share Value based on latest NOSH - 798,460
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.94 9.03 6.01 4.18 1.75 8.71 5.87 -52.16%
EPS 0.13 0.72 0.52 0.23 0.12 1.28 0.15 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1595 0.1518 0.1352 0.1179 0.115 0.1061 31.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.23 0.275 0.275 0.31 0.16 0.115 0.115 -
P/RPS 12.41 3.19 4.80 7.18 7.21 0.95 1.34 340.40%
P/EPS 179.87 40.08 55.14 128.15 106.67 6.46 52.27 127.76%
EY 0.56 2.50 1.81 0.78 0.94 15.48 1.91 -55.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.81 1.90 2.22 1.07 0.72 0.74 60.80%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 -
Price 0.245 0.245 0.275 0.295 0.31 0.11 0.135 -
P/RPS 13.22 2.84 4.80 6.83 13.98 0.91 1.57 313.35%
P/EPS 191.60 35.70 55.14 121.95 206.67 6.18 61.36 113.48%
EY 0.52 2.80 1.81 0.82 0.48 16.18 1.63 -53.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.61 1.90 2.11 2.07 0.69 0.87 50.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment