[KANGER] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.57%
YoY- 41.37%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,718 29,863 10,902 66,722 47,046 25,876 12,713 131.11%
PBT 2,006 948 565 8,105 6,289 4,345 1,729 10.40%
Tax -863 -548 -174 -1,086 -1,187 -785 -320 93.63%
NP 1,143 400 391 7,019 5,102 3,560 1,409 -13.00%
-
NP to SH 1,143 400 391 7,019 5,102 3,560 1,409 -13.00%
-
Tax Rate 43.02% 57.81% 30.80% 13.40% 18.87% 18.07% 18.51% -
Total Cost 43,575 29,463 10,511 59,703 41,944 22,316 11,304 145.64%
-
Net Worth 80,789 69,600 66,714 59,122 52,982 59,619 57,683 25.15%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 80,789 69,600 66,714 59,122 52,982 59,619 57,683 25.15%
NOSH 519,545 500,000 488,750 455,844 436,068 428,915 426,969 13.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.56% 1.34% 3.59% 10.52% 10.84% 13.76% 11.08% -
ROE 1.41% 0.57% 0.59% 11.87% 9.63% 5.97% 2.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.61 5.97 2.23 14.64 10.79 6.03 2.98 102.72%
EPS 0.22 0.08 0.08 1.36 1.17 0.83 0.33 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1392 0.1365 0.1297 0.1215 0.139 0.1351 9.81%
Adjusted Per Share Value based on latest NOSH - 518,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.87 3.92 1.43 8.76 6.18 3.40 1.67 131.00%
EPS 0.15 0.05 0.05 0.92 0.67 0.47 0.19 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.0914 0.0876 0.0776 0.0696 0.0783 0.0757 25.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.115 0.15 0.395 0.38 0.375 0.445 0.445 -
P/RPS 1.34 2.51 17.71 2.60 3.48 7.38 14.95 -79.94%
P/EPS 52.27 187.50 493.75 24.68 32.05 53.61 134.85 -46.80%
EY 1.91 0.53 0.20 4.05 3.12 1.87 0.74 88.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.08 2.89 2.93 3.09 3.20 3.29 -62.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 27/05/14 -
Price 0.135 0.13 0.155 0.365 0.37 0.46 0.50 -
P/RPS 1.57 2.18 6.95 2.49 3.43 7.62 16.79 -79.36%
P/EPS 61.36 162.50 193.75 23.70 31.62 55.42 151.52 -45.23%
EY 1.63 0.62 0.52 4.22 3.16 1.80 0.66 82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.93 1.14 2.81 3.05 3.31 3.70 -61.87%

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