[KANGER] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 69.12%
YoY- 111.69%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 45,028 65,048 65,808 79,500 72,160 59,153 57,932 -15.45%
PBT -17,492 9,063 5,152 9,060 5,596 -1,826 3,898 -
Tax -48 166 126 192 -116 113 -126 -47.41%
NP -17,540 9,229 5,278 9,252 5,480 -1,713 3,772 -
-
NP to SH -17,172 6,690 5,313 9,268 5,480 -1,713 3,772 -
-
Tax Rate - -1.83% -2.45% -2.12% 2.07% - 3.23% -
Total Cost 62,568 55,819 60,529 70,248 66,680 60,866 54,160 10.08%
-
Net Worth 157,296 143,260 128,476 131,961 128,298 125,957 125,055 16.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 157,296 143,260 128,476 131,961 128,298 125,957 125,055 16.50%
NOSH 1,235,254 1,093,826 893,826 893,826 893,826 891,356 878,285 25.50%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -38.95% 14.19% 8.02% 11.64% 7.59% -2.90% 6.51% -
ROE -10.92% 4.67% 4.14% 7.02% 4.27% -1.36% 3.02% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.66 6.90 7.37 8.90 8.08 6.64 6.76 -33.54%
EPS -1.40 0.71 0.60 1.04 0.60 -0.20 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1277 0.152 0.1438 0.1477 0.1436 0.1414 0.146 -8.53%
Adjusted Per Share Value based on latest NOSH - 893,826
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.15 8.89 9.00 10.87 9.86 8.09 7.92 -15.50%
EPS -2.35 0.91 0.73 1.27 0.75 -0.23 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1958 0.1756 0.1804 0.1754 0.1722 0.1709 16.52%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.07 0.08 0.065 0.045 0.045 0.05 0.085 -
P/RPS 1.91 1.16 0.88 0.51 0.56 0.75 1.26 31.92%
P/EPS -5.02 11.27 10.93 4.34 7.34 -26.00 19.30 -
EY -19.92 8.87 9.15 23.05 13.63 -3.85 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.45 0.30 0.31 0.35 0.58 -3.47%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 12/03/20 21/11/19 27/08/19 31/05/19 27/02/19 26/11/18 -
Price 0.09 0.105 0.08 0.075 0.05 0.045 0.06 -
P/RPS 2.46 1.52 1.09 0.84 0.62 0.68 0.89 96.83%
P/EPS -6.46 14.79 13.45 7.23 8.15 -23.40 13.62 -
EY -15.49 6.76 7.43 13.83 12.27 -4.27 7.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.56 0.51 0.35 0.32 0.41 42.80%

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