[KANGER] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.46%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 59,726 43,608 66,722 62,728 51,752 50,852 50,181 12.34%
PBT 1,896 2,260 8,105 8,385 8,690 6,916 6,397 -55.64%
Tax -1,096 -696 -1,086 -1,582 -1,570 -1,280 -1,432 -16.36%
NP 800 1,564 7,019 6,802 7,120 5,636 4,965 -70.48%
-
NP to SH 800 1,564 7,019 6,802 7,120 5,636 4,965 -70.48%
-
Tax Rate 57.81% 30.80% 13.40% 18.87% 18.07% 18.51% 22.39% -
Total Cost 58,926 42,044 59,703 55,925 44,632 45,216 45,216 19.36%
-
Net Worth 69,600 66,714 59,122 52,982 59,619 57,683 47,572 28.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 69,600 66,714 59,122 52,982 59,619 57,683 47,572 28.96%
NOSH 500,000 488,750 455,844 436,068 428,915 426,969 352,127 26.41%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.34% 3.59% 10.52% 10.84% 13.76% 11.08% 9.89% -
ROE 1.15% 2.34% 11.87% 12.84% 11.94% 9.77% 10.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.95 8.92 14.64 14.38 12.07 11.91 14.25 -11.10%
EPS 0.16 0.32 1.36 1.56 1.66 1.32 1.41 -76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1365 0.1297 0.1215 0.139 0.1351 0.1351 2.01%
Adjusted Per Share Value based on latest NOSH - 453,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.76 4.93 7.55 7.10 5.85 5.75 5.68 12.34%
EPS 0.09 0.18 0.79 0.77 0.81 0.64 0.56 -70.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0755 0.0669 0.0599 0.0675 0.0653 0.0538 28.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.15 0.395 0.38 0.375 0.445 0.445 0.36 -
P/RPS 1.26 4.43 2.60 2.61 3.69 3.74 2.53 -37.25%
P/EPS 93.75 123.44 24.68 24.04 26.81 33.71 25.53 138.58%
EY 1.07 0.81 4.05 4.16 3.73 2.97 3.92 -58.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.89 2.93 3.09 3.20 3.29 2.66 -45.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 26/02/15 18/11/14 20/08/14 27/05/14 20/02/14 -
Price 0.13 0.155 0.365 0.37 0.46 0.50 0.45 -
P/RPS 1.09 1.74 2.49 2.57 3.81 4.20 3.16 -50.91%
P/EPS 81.25 48.44 23.70 23.72 27.71 37.88 31.91 86.78%
EY 1.23 2.06 4.22 4.22 3.61 2.64 3.13 -46.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 2.81 3.05 3.31 3.70 3.33 -57.37%

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