[KANGER] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -43.81%
YoY- -321.13%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 16,564 33,889 35,772 37,761 46,952 45,028 65,048 -59.85%
PBT -32,264 -47,445 -33,905 -12,433 -8,846 -17,492 9,063 -
Tax 0 -9 0 0 0 -48 166 -
NP -32,264 -47,454 -33,905 -12,433 -8,846 -17,540 9,229 -
-
NP to SH -30,172 -47,588 -34,203 -11,749 -8,170 -17,172 6,690 -
-
Tax Rate - - - - - - -1.83% -
Total Cost 48,828 81,343 69,677 50,194 55,798 62,568 55,819 -8.54%
-
Net Worth 280,817 180,420 157,287 155,594 159,267 157,296 143,260 56.69%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 280,817 180,420 157,287 155,594 159,267 157,296 143,260 56.69%
NOSH 2,749,920 2,565,043 2,263,027 1,832,353 1,235,254 1,235,254 1,093,826 84.99%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -194.78% -140.03% -94.78% -32.93% -18.84% -38.95% 14.19% -
ROE -10.74% -26.38% -21.75% -7.55% -5.13% -10.92% 4.67% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.61 2.04 2.41 2.62 3.81 3.66 6.90 -80.18%
EPS -1.12 -2.86 -2.28 -0.81 -0.66 -1.40 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1086 0.1058 0.1078 0.1293 0.1277 0.152 -22.96%
Adjusted Per Share Value based on latest NOSH - 1,832,353
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.87 3.83 4.05 4.27 5.31 5.09 7.36 -59.91%
EPS -3.41 -5.38 -3.87 -1.33 -0.92 -1.94 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.2041 0.1779 0.176 0.1802 0.178 0.1621 56.67%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.055 0.065 0.145 0.18 0.09 0.07 0.08 -
P/RPS 9.07 3.19 6.03 6.88 2.36 1.91 1.16 294.43%
P/EPS -4.98 -2.27 -6.30 -22.11 -13.57 -5.02 11.27 -
EY -20.08 -44.07 -15.87 -4.52 -7.37 -19.92 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 1.37 1.67 0.70 0.55 0.53 1.25%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 30/06/21 31/03/21 30/11/20 19/08/20 30/06/20 12/03/20 -
Price 0.05 0.055 0.065 0.18 0.22 0.09 0.105 -
P/RPS 8.25 2.70 2.70 6.88 5.77 2.46 1.52 209.16%
P/EPS -4.53 -1.92 -2.83 -22.11 -33.17 -6.46 14.79 -
EY -22.09 -52.08 -35.40 -4.52 -3.01 -15.49 6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.61 1.67 1.70 0.70 0.69 -20.41%

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