[KANGER] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1058.68%
YoY- 348.85%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,886 18,560 13,308 21,598 14,855 18,961 10,902 17.45%
PBT 2,235 912 1,147 9,082 1,058 383 565 149.49%
Tax -39 -26 -247 -473 -315 -374 -174 -63.00%
NP 2,196 886 900 8,609 743 9 391 214.97%
-
NP to SH 2,196 886 900 8,609 743 9 391 214.97%
-
Tax Rate 1.74% 2.85% 21.53% 5.21% 29.77% 97.65% 30.80% -
Total Cost 11,690 17,674 12,408 12,989 14,112 18,952 10,511 7.32%
-
Net Worth 115,617 102,997 89,819 94,877 82,526 68,034 66,714 44.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 115,617 102,997 89,819 94,877 82,526 68,034 66,714 44.13%
NOSH 798,460 798,460 599,999 593,724 530,714 488,750 488,750 38.58%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.81% 4.77% 6.76% 39.86% 5.00% 0.05% 3.59% -
ROE 1.90% 0.86% 1.00% 9.07% 0.90% 0.01% 0.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.74 2.51 2.22 3.64 2.80 3.88 2.23 -15.20%
EPS 0.28 0.12 0.15 1.45 0.14 0.00 0.08 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.1395 0.1497 0.1598 0.1555 0.1392 0.1365 4.00%
Adjusted Per Share Value based on latest NOSH - 593,724
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.82 2.44 1.75 2.84 1.95 2.49 1.43 17.39%
EPS 0.29 0.12 0.12 1.13 0.10 0.00 0.05 221.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1352 0.1179 0.1246 0.1084 0.0893 0.0876 44.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.275 0.31 0.16 0.115 0.115 0.15 0.395 -
P/RPS 15.81 12.33 7.21 3.16 4.11 3.87 17.71 -7.26%
P/EPS 99.99 258.33 106.67 7.93 82.14 8,145.83 493.75 -65.41%
EY 1.00 0.39 0.94 12.61 1.22 0.01 0.20 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.22 1.07 0.72 0.74 1.08 2.89 -24.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 28/05/15 -
Price 0.275 0.295 0.31 0.11 0.135 0.13 0.155 -
P/RPS 15.81 11.74 13.98 3.02 4.82 3.35 6.95 72.70%
P/EPS 99.99 245.83 206.67 7.59 96.43 7,059.72 193.75 -35.58%
EY 1.00 0.41 0.48 13.18 1.04 0.01 0.52 54.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.11 2.07 0.69 0.87 0.93 1.14 40.44%

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