[KANGER] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -94.43%
YoY- -72.25%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 66,316 44,718 29,863 10,902 66,722 47,046 25,876 86.95%
PBT 11,088 2,006 948 565 8,105 6,289 4,345 86.42%
Tax -1,336 -863 -548 -174 -1,086 -1,187 -785 42.40%
NP 9,752 1,143 400 391 7,019 5,102 3,560 95.41%
-
NP to SH 9,752 1,143 400 391 7,019 5,102 3,560 95.41%
-
Tax Rate 12.05% 43.02% 57.81% 30.80% 13.40% 18.87% 18.07% -
Total Cost 56,564 43,575 29,463 10,511 59,703 41,944 22,316 85.58%
-
Net Worth 87,548 80,789 69,600 66,714 59,122 52,982 59,619 29.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 87,548 80,789 69,600 66,714 59,122 52,982 59,619 29.10%
NOSH 547,865 519,545 500,000 488,750 455,844 436,068 428,915 17.67%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.71% 2.56% 1.34% 3.59% 10.52% 10.84% 13.76% -
ROE 11.14% 1.41% 0.57% 0.59% 11.87% 9.63% 5.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.10 8.61 5.97 2.23 14.64 10.79 6.03 58.88%
EPS 1.78 0.22 0.08 0.08 1.36 1.17 0.83 66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1555 0.1392 0.1365 0.1297 0.1215 0.139 9.71%
Adjusted Per Share Value based on latest NOSH - 488,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.71 5.87 3.92 1.43 8.76 6.18 3.40 86.90%
EPS 1.28 0.15 0.05 0.05 0.92 0.67 0.47 94.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.1061 0.0914 0.0876 0.0776 0.0696 0.0783 29.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.115 0.115 0.15 0.395 0.38 0.375 0.445 -
P/RPS 0.95 1.34 2.51 17.71 2.60 3.48 7.38 -74.41%
P/EPS 6.46 52.27 187.50 493.75 24.68 32.05 53.61 -75.50%
EY 15.48 1.91 0.53 0.20 4.05 3.12 1.87 307.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 1.08 2.89 2.93 3.09 3.20 -62.90%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 -
Price 0.11 0.135 0.13 0.155 0.365 0.37 0.46 -
P/RPS 0.91 1.57 2.18 6.95 2.49 3.43 7.62 -75.65%
P/EPS 6.18 61.36 162.50 193.75 23.70 31.62 55.42 -76.73%
EY 16.18 1.63 0.62 0.52 4.22 3.16 1.80 330.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 0.93 1.14 2.81 3.05 3.31 -64.74%

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