[KANGER] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -90.77%
YoY- 130.18%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 68,789 45,754 31,868 13,308 66,316 44,718 29,863 73.97%
PBT 5,702 4,294 2,059 1,147 11,088 2,006 948 228.94%
Tax -223 -312 -273 -247 -1,336 -863 -548 -44.93%
NP 5,479 3,982 1,786 900 9,752 1,143 400 467.95%
-
NP to SH 5,479 3,982 1,786 900 9,752 1,143 400 467.95%
-
Tax Rate 3.91% 7.27% 13.26% 21.53% 12.05% 43.02% 57.81% -
Total Cost 63,310 41,772 30,082 12,408 56,564 43,575 29,463 66.13%
-
Net Worth 121,445 115,617 102,997 89,819 87,548 80,789 69,600 44.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 121,445 115,617 102,997 89,819 87,548 80,789 69,600 44.69%
NOSH 798,460 798,460 798,460 599,999 547,865 519,545 500,000 36.42%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.96% 8.70% 5.60% 6.76% 14.71% 2.56% 1.34% -
ROE 4.51% 3.44% 1.73% 1.00% 11.14% 1.41% 0.57% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.62 5.73 4.32 2.22 12.10 8.61 5.97 27.60%
EPS 0.74 0.56 0.26 0.15 1.78 0.22 0.08 337.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1448 0.1395 0.1497 0.1598 0.1555 0.1392 6.05%
Adjusted Per Share Value based on latest NOSH - 599,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.03 6.01 4.18 1.75 8.71 5.87 3.92 73.98%
EPS 0.72 0.52 0.23 0.12 1.28 0.15 0.05 487.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1595 0.1518 0.1352 0.1179 0.115 0.1061 0.0914 44.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.275 0.275 0.31 0.16 0.115 0.115 0.15 -
P/RPS 3.19 4.80 7.18 7.21 0.95 1.34 2.51 17.24%
P/EPS 40.08 55.14 128.15 106.67 6.46 52.27 187.50 -64.08%
EY 2.50 1.81 0.78 0.94 15.48 1.91 0.53 179.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.90 2.22 1.07 0.72 0.74 1.08 40.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 -
Price 0.245 0.275 0.295 0.31 0.11 0.135 0.13 -
P/RPS 2.84 4.80 6.83 13.98 0.91 1.57 2.18 19.18%
P/EPS 35.70 55.14 121.95 206.67 6.18 61.36 162.50 -63.42%
EY 2.80 1.81 0.82 0.48 16.18 1.63 0.62 171.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.90 2.11 2.07 0.69 0.87 0.93 43.93%

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