[KANGER] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -53.87%
YoY- -417.63%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 68,068 60,132 222,721 164,828 137,912 16,564 33,889 59.12%
PBT -20,666 -9,332 -163,018 -175,998 -114,382 -32,264 -47,445 -42.50%
Tax 0 0 -948 -1,129 -1,058 0 -9 -
NP -20,666 -9,332 -163,966 -177,128 -115,440 -32,264 -47,454 -42.51%
-
NP to SH -24,590 -9,380 -164,210 -177,045 -115,060 -30,172 -47,588 -35.58%
-
Tax Rate - - - - - - - -
Total Cost 88,734 69,464 386,687 341,956 253,352 48,828 81,343 5.96%
-
Net Worth 211,931 219,104 220,144 252,285 341,207 280,817 180,420 11.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 211,931 219,104 220,144 252,285 341,207 280,817 180,420 11.31%
NOSH 603,064 603,064 597,931 5,979,312 5,592,260 2,749,920 2,565,043 -61.87%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -30.36% -15.52% -73.62% -107.46% -83.71% -194.78% -140.03% -
ROE -11.60% -4.28% -74.59% -70.18% -33.72% -10.74% -26.38% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.28 13.57 50.59 3.74 3.13 0.61 2.04 282.35%
EPS -5.54 -2.12 -37.30 -4.03 -2.62 -1.12 -2.86 55.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4946 0.50 0.0573 0.0775 0.1028 0.1086 167.50%
Adjusted Per Share Value based on latest NOSH - 5,979,312
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.94 7.90 29.24 21.64 18.11 2.17 4.45 59.14%
EPS -3.23 -1.23 -21.56 -23.25 -15.11 -3.96 -6.25 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2877 0.2891 0.3313 0.448 0.3687 0.2369 11.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.04 0.045 0.085 0.02 0.05 0.055 0.065 -
P/RPS 0.26 0.33 0.17 0.53 1.60 9.07 3.19 -81.17%
P/EPS -0.72 -2.13 -0.23 -0.50 -1.91 -4.98 -2.27 -53.45%
EY -138.02 -47.05 -438.78 -201.06 -52.27 -20.08 -44.07 113.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.09 0.17 0.35 0.65 0.54 0.60 -73.86%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/02/23 24/02/23 31/05/22 28/03/22 30/11/21 28/09/21 30/06/21 -
Price 0.04 0.04 0.05 0.085 0.035 0.05 0.055 -
P/RPS 0.26 0.29 0.10 2.27 1.12 8.25 2.70 -78.96%
P/EPS -0.72 -1.89 -0.13 -2.11 -1.34 -4.53 -1.92 -47.96%
EY -138.02 -52.94 -745.92 -47.31 -74.67 -22.09 -52.08 91.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.08 0.10 1.48 0.45 0.49 0.51 -70.88%

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