[KANGER] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 63,788 54,227 41,064 28,351 11,609 0 -
PBT 7,354 7,691 5,075 3,346 2,281 0 -
Tax -1,918 -1,687 -1,222 -902 -171 0 -
NP 5,436 6,004 3,853 2,444 2,110 0 -
-
NP to SH 5,436 6,004 3,853 2,444 2,110 0 -
-
Tax Rate 26.08% 21.93% 24.08% 26.96% 7.50% - -
Total Cost 58,352 48,223 37,211 25,907 9,499 0 -
-
Net Worth 55,103 59,797 57,683 50,587 38,683 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,103 59,797 57,683 50,587 38,683 0 -
NOSH 453,529 430,200 426,969 374,444 351,666 0 -
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.52% 11.07% 9.38% 8.62% 18.18% 0.00% -
ROE 9.87% 10.04% 6.68% 4.83% 5.45% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.06 12.61 9.62 7.57 3.30 0.00 -
EPS 1.20 1.40 0.90 0.65 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.139 0.1351 0.1351 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.38 7.12 5.39 3.72 1.52 0.00 -
EPS 0.71 0.79 0.51 0.32 0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0785 0.0757 0.0664 0.0508 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 0.375 0.445 0.445 0.36 0.00 0.00 -
P/RPS 2.67 3.53 4.63 4.75 0.00 0.00 -
P/EPS 31.29 31.89 49.31 55.16 0.00 0.00 -
EY 3.20 3.14 2.03 1.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.20 3.29 2.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 18/11/14 20/08/14 - - - - -
Price 0.37 0.46 0.00 0.00 0.00 0.00 -
P/RPS 2.63 3.65 0.00 0.00 0.00 0.00 -
P/EPS 30.87 32.96 0.00 0.00 0.00 0.00 -
EY 3.24 3.03 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.31 0.00 0.00 0.00 0.00 -

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