[KANGER] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 36.6%
YoY- -269.3%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 222,721 164,828 137,912 16,564 33,889 35,772 37,761 226.79%
PBT -163,018 -175,998 -114,382 -32,264 -47,445 -33,905 -12,433 456.91%
Tax -948 -1,129 -1,058 0 -9 0 0 -
NP -163,966 -177,128 -115,440 -32,264 -47,454 -33,905 -12,433 459.07%
-
NP to SH -164,210 -177,045 -115,060 -30,172 -47,588 -34,203 -11,749 481.16%
-
Tax Rate - - - - - - - -
Total Cost 386,687 341,956 253,352 48,828 81,343 69,677 50,194 290.55%
-
Net Worth 220,144 252,285 341,207 280,817 180,420 157,287 155,594 26.05%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 220,144 252,285 341,207 280,817 180,420 157,287 155,594 26.05%
NOSH 597,931 5,979,312 5,592,260 2,749,920 2,565,043 2,263,027 1,832,353 -52.63%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -73.62% -107.46% -83.71% -194.78% -140.03% -94.78% -32.93% -
ROE -74.59% -70.18% -33.72% -10.74% -26.38% -21.75% -7.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 50.59 3.74 3.13 0.61 2.04 2.41 2.62 621.03%
EPS -37.30 -4.03 -2.62 -1.12 -2.86 -2.28 -0.81 1187.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.0573 0.0775 0.1028 0.1086 0.1058 0.1078 178.38%
Adjusted Per Share Value based on latest NOSH - 2,749,920
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 25.20 18.65 15.60 1.87 3.83 4.05 4.27 226.92%
EPS -18.58 -20.03 -13.02 -3.41 -5.38 -3.87 -1.33 480.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2491 0.2854 0.386 0.3177 0.2041 0.1779 0.176 26.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.085 0.02 0.05 0.055 0.065 0.145 0.18 -
P/RPS 0.17 0.53 1.60 9.07 3.19 6.03 6.88 -91.53%
P/EPS -0.23 -0.50 -1.91 -4.98 -2.27 -6.30 -22.11 -95.24%
EY -438.78 -201.06 -52.27 -20.08 -44.07 -15.87 -4.52 2018.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.35 0.65 0.54 0.60 1.37 1.67 -78.22%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/03/22 30/11/21 28/09/21 30/06/21 31/03/21 30/11/20 -
Price 0.05 0.085 0.035 0.05 0.055 0.065 0.18 -
P/RPS 0.10 2.27 1.12 8.25 2.70 2.70 6.88 -94.05%
P/EPS -0.13 -2.11 -1.34 -4.53 -1.92 -2.83 -22.11 -96.75%
EY -745.92 -47.31 -74.67 -22.09 -52.08 -35.40 -4.52 2918.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 1.48 0.45 0.49 0.51 0.61 1.67 -84.72%

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