[KANGER] QoQ 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- 24.38%
YoY- 469.14%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,855 18,961 10,902 19,676 21,170 13,163 12,713 10.92%
PBT 1,058 383 565 1,816 1,944 2,616 1,729 -27.90%
Tax -315 -374 -174 102 -402 -465 -320 -1.04%
NP 743 9 391 1,918 1,542 2,151 1,409 -34.70%
-
NP to SH 743 9 391 1,918 1,542 2,151 1,409 -34.70%
-
Tax Rate 29.77% 97.65% 30.80% -5.62% 20.68% 17.78% 18.51% -
Total Cost 14,112 18,952 10,511 17,758 19,628 11,012 11,304 15.92%
-
Net Worth 82,526 68,034 66,714 67,233 55,103 59,797 57,683 26.94%
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 82,526 68,034 66,714 67,233 55,103 59,797 57,683 26.94%
NOSH 530,714 488,750 488,750 518,378 453,529 430,200 426,969 15.58%
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 5.00% 0.05% 3.59% 9.75% 7.28% 16.34% 11.08% -
ROE 0.90% 0.01% 0.59% 2.85% 2.80% 3.60% 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 2.80 3.88 2.23 3.80 4.67 3.06 2.98 -4.06%
EPS 0.14 0.00 0.08 0.37 0.34 0.50 0.33 -43.51%
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 1.95 2.49 1.43 2.58 2.78 1.73 1.67 10.87%
EPS 0.10 0.00 0.05 0.25 0.20 0.28 0.19 -34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.0893 0.0876 0.0883 0.0724 0.0785 0.0757 27.01%
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 4.11 3.87 17.71 10.01 8.03 14.54 14.95 -57.68%
P/EPS 82.14 8,145.83 493.75 102.70 110.29 89.00 134.85 -28.12%
EY 1.22 0.01 0.20 0.97 0.91 1.12 0.74 39.51%
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 4.82 3.35 6.95 9.62 7.93 15.03 16.79 -56.44%
P/EPS 96.43 7,059.72 193.75 98.65 108.82 92.00 151.52 -25.99%
EY 1.04 0.01 0.52 1.01 0.92 1.09 0.66 35.37%
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