[KANGER] QoQ 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- -79.61%
YoY- -72.25%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,598 14,855 18,961 10,902 19,676 21,170 13,163 38.98%
PBT 9,082 1,058 383 565 1,816 1,944 2,616 128.75%
Tax -473 -315 -374 -174 102 -402 -465 1.14%
NP 8,609 743 9 391 1,918 1,542 2,151 151.44%
-
NP to SH 8,609 743 9 391 1,918 1,542 2,151 151.44%
-
Tax Rate 5.21% 29.77% 97.65% 30.80% -5.62% 20.68% 17.78% -
Total Cost 12,989 14,112 18,952 10,511 17,758 19,628 11,012 11.60%
-
Net Worth 94,877 82,526 68,034 66,714 67,233 55,103 59,797 35.92%
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 94,877 82,526 68,034 66,714 67,233 55,103 59,797 35.92%
NOSH 593,724 530,714 488,750 488,750 518,378 453,529 430,200 23.88%
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 39.86% 5.00% 0.05% 3.59% 9.75% 7.28% 16.34% -
ROE 9.07% 0.90% 0.01% 0.59% 2.85% 2.80% 3.60% -
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 3.64 2.80 3.88 2.23 3.80 4.67 3.06 12.23%
EPS 1.45 0.14 0.00 0.08 0.37 0.34 0.50 102.96%
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 2.84 1.95 2.49 1.43 2.58 2.78 1.73 39.03%
EPS 1.13 0.10 0.00 0.05 0.25 0.20 0.28 152.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1084 0.0893 0.0876 0.0883 0.0724 0.0785 35.95%
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 3.16 4.11 3.87 17.71 10.01 8.03 14.54 -63.75%
P/EPS 7.93 82.14 8,145.83 493.75 102.70 110.29 89.00 -79.96%
EY 12.61 1.22 0.01 0.20 0.97 0.91 1.12 400.12%
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 3.02 4.82 3.35 6.95 9.62 7.93 15.03 -65.59%
P/EPS 7.59 96.43 7,059.72 193.75 98.65 108.82 92.00 -80.96%
EY 13.18 1.04 0.01 0.52 1.01 0.92 1.09 424.43%
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