[KANGER] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 29.24%
YoY- -49.83%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 39,750 18,040 59,153 43,449 31,533 12,645 76,753 -35.58%
PBT 4,530 1,399 -1,826 2,924 2,225 382 7,938 -31.27%
Tax 96 -29 113 -95 -36 -20 -371 -
NP 4,626 1,370 -1,713 2,829 2,189 362 7,567 -28.03%
-
NP to SH 4,634 1,370 -1,713 2,829 2,189 362 7,567 -27.95%
-
Tax Rate -2.12% 2.07% - 3.25% 1.62% 5.24% 4.67% -
Total Cost 35,124 16,670 60,866 40,620 29,344 12,283 69,186 -36.43%
-
Net Worth 131,961 128,298 125,957 125,055 122,433 121,364 122,643 5.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 131,961 128,298 125,957 125,055 122,433 121,364 122,643 5.01%
NOSH 893,826 893,826 891,356 878,285 828,902 804,210 798,460 7.83%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.64% 7.59% -2.90% 6.51% 6.94% 2.86% 9.86% -
ROE 3.51% 1.07% -1.36% 2.26% 1.79% 0.30% 6.17% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.45 2.02 6.64 5.07 3.90 1.58 9.61 -40.23%
EPS 0.52 0.15 -0.20 0.34 0.27 0.05 0.95 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1436 0.1414 0.146 0.1515 0.1512 0.1536 -2.58%
Adjusted Per Share Value based on latest NOSH - 878,285
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.22 2.37 7.77 5.71 4.14 1.66 10.08 -35.59%
EPS 0.61 0.18 -0.22 0.37 0.29 0.05 0.99 -27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.1685 0.1654 0.1642 0.1608 0.1594 0.161 5.04%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.045 0.045 0.05 0.085 0.10 0.105 0.205 -
P/RPS 1.01 2.23 0.75 1.68 2.56 6.67 2.13 -39.27%
P/EPS 8.68 29.35 -26.00 25.74 36.92 232.82 21.63 -45.68%
EY 11.53 3.41 -3.85 3.89 2.71 0.43 4.62 84.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.35 0.58 0.66 0.69 1.33 -63.04%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 31/05/19 27/02/19 26/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.075 0.05 0.045 0.06 0.09 0.095 0.13 -
P/RPS 1.69 2.48 0.68 1.18 2.31 6.03 1.35 16.20%
P/EPS 14.46 32.61 -23.40 18.17 33.23 210.65 13.72 3.57%
EY 6.92 3.07 -4.27 5.50 3.01 0.47 7.29 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.32 0.41 0.59 0.63 0.85 -28.92%

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