[KANGER] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 222,721 33,889 65,048 59,153 76,753 68,789 66,316 21.38%
PBT -163,018 -47,445 9,063 -1,826 7,938 5,702 11,088 -
Tax -948 -9 166 113 -371 -223 -1,336 -5.33%
NP -163,966 -47,454 9,229 -1,713 7,567 5,479 9,752 -
-
NP to SH -164,210 -47,588 6,690 -1,713 7,567 5,479 9,752 -
-
Tax Rate - - -1.83% - 4.67% 3.91% 12.05% -
Total Cost 386,687 81,343 55,819 60,866 69,186 63,310 56,564 35.99%
-
Net Worth 220,144 180,420 143,260 125,957 122,643 121,445 87,548 15.89%
Dividend
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 220,144 180,420 143,260 125,957 122,643 121,445 87,548 15.89%
NOSH 597,931 2,565,043 1,093,826 891,356 798,460 798,460 547,865 1.40%
Ratio Analysis
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -73.62% -140.03% 14.19% -2.90% 9.86% 7.96% 14.71% -
ROE -74.59% -26.38% 4.67% -1.36% 6.17% 4.51% 11.14% -
Per Share
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.59 2.04 6.90 6.64 9.61 8.62 12.10 25.71%
EPS -37.30 -2.86 0.71 -0.20 0.95 0.74 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.1086 0.152 0.1414 0.1536 0.1521 0.1598 20.01%
Adjusted Per Share Value based on latest NOSH - 2,565,043
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.24 4.45 8.54 7.77 10.08 9.03 8.71 21.37%
EPS -21.56 -6.25 0.88 -0.22 0.99 0.72 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2891 0.2369 0.1881 0.1654 0.161 0.1595 0.115 15.88%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/03/22 31/03/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.085 0.065 0.08 0.05 0.205 0.275 0.115 -
P/RPS 0.17 3.19 1.16 0.75 2.13 3.19 0.95 -24.05%
P/EPS -0.23 -2.27 11.27 -26.00 21.63 40.08 6.46 -
EY -438.78 -44.07 8.87 -3.85 4.62 2.50 15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.60 0.53 0.35 1.33 1.81 0.72 -20.61%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/22 30/06/21 12/03/20 27/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.05 0.055 0.105 0.045 0.13 0.245 0.11 -
P/RPS 0.10 2.70 1.52 0.68 1.35 2.84 0.91 -29.75%
P/EPS -0.13 -1.92 14.79 -23.40 13.72 35.70 6.18 -
EY -745.92 -52.08 6.76 -4.27 7.29 2.80 16.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.51 0.69 0.32 0.85 1.61 0.69 -26.57%

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