[KANGER] QoQ Cumulative Quarter Result on 31-Dec-2019

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
12-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- 67.88%
YoY- 490.54%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 28,321 23,476 11,257 65,048 49,356 39,750 18,040 34.96%
PBT -9,325 -4,423 -4,373 9,063 3,864 4,530 1,399 -
Tax 0 0 -12 166 95 96 -29 -
NP -9,325 -4,423 -4,385 9,229 3,959 4,626 1,370 -
-
NP to SH -8,812 -4,085 -4,293 6,690 3,985 4,634 1,370 -
-
Tax Rate - - - -1.83% -2.46% -2.12% 2.07% -
Total Cost 37,646 27,899 15,642 55,819 45,397 35,124 16,670 71.87%
-
Net Worth 155,594 159,267 157,296 143,260 128,476 131,961 128,298 13.68%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 155,594 159,267 157,296 143,260 128,476 131,961 128,298 13.68%
NOSH 1,832,353 1,235,254 1,235,254 1,093,826 893,826 893,826 893,826 61.16%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -32.93% -18.84% -38.95% 14.19% 8.02% 11.64% 7.59% -
ROE -5.66% -2.56% -2.73% 4.67% 3.10% 3.51% 1.07% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.96 1.91 0.91 6.90 5.52 4.45 2.02 -1.98%
EPS -0.61 -0.33 -0.35 0.71 0.45 0.52 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1293 0.1277 0.152 0.1438 0.1477 0.1436 -17.35%
Adjusted Per Share Value based on latest NOSH - 1,093,826
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.72 3.08 1.48 8.54 6.48 5.22 2.37 34.95%
EPS -1.16 -0.54 -0.56 0.88 0.52 0.61 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2043 0.2091 0.2065 0.1881 0.1687 0.1733 0.1685 13.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.18 0.09 0.07 0.08 0.065 0.045 0.045 -
P/RPS 9.17 4.72 7.66 1.16 1.18 1.01 2.23 156.01%
P/EPS -29.48 -27.14 -20.08 11.27 14.57 8.68 29.35 -
EY -3.39 -3.68 -4.98 8.87 6.86 11.53 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.70 0.55 0.53 0.45 0.30 0.31 206.36%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 19/08/20 30/06/20 12/03/20 21/11/19 27/08/19 31/05/19 -
Price 0.18 0.22 0.09 0.105 0.08 0.075 0.05 -
P/RPS 9.17 11.54 9.85 1.52 1.45 1.69 2.48 138.54%
P/EPS -29.48 -66.34 -25.82 14.79 17.94 14.46 32.61 -
EY -3.39 -1.51 -3.87 6.76 5.58 6.92 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.70 0.70 0.69 0.56 0.51 0.35 182.61%

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