[KANGER] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 185.75%
YoY- -77.6%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,868 13,308 66,316 44,718 29,863 10,902 66,722 -38.92%
PBT 2,059 1,147 11,088 2,006 948 565 8,105 -59.92%
Tax -273 -247 -1,336 -863 -548 -174 -1,086 -60.20%
NP 1,786 900 9,752 1,143 400 391 7,019 -59.87%
-
NP to SH 1,786 900 9,752 1,143 400 391 7,019 -59.87%
-
Tax Rate 13.26% 21.53% 12.05% 43.02% 57.81% 30.80% 13.40% -
Total Cost 30,082 12,408 56,564 43,575 29,463 10,511 59,703 -36.70%
-
Net Worth 102,997 89,819 87,548 80,789 69,600 66,714 59,122 44.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 102,997 89,819 87,548 80,789 69,600 66,714 59,122 44.83%
NOSH 798,460 599,999 547,865 519,545 500,000 488,750 455,844 45.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.60% 6.76% 14.71% 2.56% 1.34% 3.59% 10.52% -
ROE 1.73% 1.00% 11.14% 1.41% 0.57% 0.59% 11.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.32 2.22 12.10 8.61 5.97 2.23 14.64 -55.71%
EPS 0.26 0.15 1.78 0.22 0.08 0.08 1.36 -66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1497 0.1598 0.1555 0.1392 0.1365 0.1297 4.98%
Adjusted Per Share Value based on latest NOSH - 530,714
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.36 1.82 9.06 6.11 4.08 1.49 9.12 -38.88%
EPS 0.24 0.12 1.33 0.16 0.05 0.05 0.96 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1228 0.1197 0.1104 0.0951 0.0912 0.0808 44.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.31 0.16 0.115 0.115 0.15 0.395 0.38 -
P/RPS 7.18 7.21 0.95 1.34 2.51 17.71 2.60 96.95%
P/EPS 128.15 106.67 6.46 52.27 187.50 493.75 24.68 200.15%
EY 0.78 0.94 15.48 1.91 0.53 0.20 4.05 -66.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.07 0.72 0.74 1.08 2.89 2.93 -16.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 29/02/16 20/11/15 25/08/15 28/05/15 26/02/15 -
Price 0.295 0.31 0.11 0.135 0.13 0.155 0.365 -
P/RPS 6.83 13.98 0.91 1.57 2.18 6.95 2.49 96.07%
P/EPS 121.95 206.67 6.18 61.36 162.50 193.75 23.70 198.34%
EY 0.82 0.48 16.18 1.63 0.62 0.52 4.22 -66.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.07 0.69 0.87 0.93 1.14 2.81 -17.40%

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