[KANGER] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 202.35%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 137,912 37,761 79,500 63,066 67,894 63,736 59,726 14.30%
PBT -114,382 -12,433 9,060 4,450 5,758 4,118 1,896 -
Tax -1,058 0 192 -72 -344 -546 -1,096 -0.56%
NP -115,440 -12,433 9,252 4,378 5,414 3,572 800 -
-
NP to SH -115,060 -11,749 9,268 4,378 5,414 3,572 800 -
-
Tax Rate - - -2.12% 1.62% 5.97% 13.26% 57.81% -
Total Cost 253,352 50,194 70,248 58,688 62,480 60,164 58,926 26.24%
-
Net Worth 341,207 155,594 131,961 122,433 120,886 102,997 69,600 28.92%
Dividend
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 341,207 155,594 131,961 122,433 120,886 102,997 69,600 28.92%
NOSH 5,592,260 1,832,353 893,826 828,902 798,460 798,460 500,000 47.08%
Ratio Analysis
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -83.71% -32.93% 11.64% 6.94% 7.97% 5.60% 1.34% -
ROE -33.72% -7.55% 7.02% 3.58% 4.48% 3.47% 1.15% -
Per Share
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 3.13 2.62 8.90 7.80 8.50 8.63 11.95 -19.27%
EPS -2.62 -0.81 1.04 0.54 0.68 0.52 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.1078 0.1477 0.1515 0.1514 0.1395 0.1392 -8.93%
Adjusted Per Share Value based on latest NOSH - 828,902
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.11 4.96 10.44 8.28 8.91 8.37 7.84 14.31%
EPS -15.11 -1.54 1.22 0.57 0.71 0.47 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.2043 0.1733 0.1608 0.1587 0.1352 0.0914 28.91%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 30/09/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.05 0.18 0.045 0.10 0.22 0.31 0.15 -
P/RPS 1.60 6.88 0.51 1.28 2.59 3.59 1.26 3.89%
P/EPS -1.91 -22.11 4.34 18.46 32.45 64.08 93.75 -
EY -52.27 -4.52 23.05 5.42 3.08 1.56 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.67 0.30 0.66 1.45 2.22 1.08 -7.79%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/11/21 30/11/20 27/08/19 27/08/18 28/08/17 25/08/16 25/08/15 -
Price 0.035 0.18 0.075 0.09 0.22 0.295 0.13 -
P/RPS 1.12 6.88 0.84 1.15 2.59 3.42 1.09 0.43%
P/EPS -1.34 -22.11 7.23 16.61 32.45 60.98 81.25 -
EY -74.67 -4.52 13.83 6.02 3.08 1.64 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.67 0.51 0.59 1.45 2.11 0.93 -10.95%

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