[KANGER] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.59%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 57,795 33,947 14,803 68,789 45,754 31,868 13,308 165.94%
PBT 5,997 2,879 1,072 5,702 4,294 2,059 1,147 200.93%
Tax -358 -172 -51 -223 -312 -273 -247 28.04%
NP 5,639 2,707 1,021 5,479 3,982 1,786 900 239.48%
-
NP to SH 5,639 2,707 1,021 5,479 3,982 1,786 900 239.48%
-
Tax Rate 5.97% 5.97% 4.76% 3.91% 7.27% 13.26% 21.53% -
Total Cost 52,156 31,240 13,782 63,310 41,772 30,082 12,408 160.22%
-
Net Worth 123,761 120,886 121,765 121,445 115,617 102,997 89,819 23.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 123,761 120,886 121,765 121,445 115,617 102,997 89,819 23.80%
NOSH 798,460 798,460 798,460 798,460 798,460 798,460 599,999 20.96%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.76% 7.97% 6.90% 7.96% 8.70% 5.60% 6.76% -
ROE 4.56% 2.24% 0.84% 4.51% 3.44% 1.73% 1.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.24 4.25 1.85 8.62 5.73 4.32 2.22 119.75%
EPS 0.71 0.34 0.13 0.74 0.56 0.26 0.15 181.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1514 0.1525 0.1521 0.1448 0.1395 0.1497 2.34%
Adjusted Per Share Value based on latest NOSH - 798,460
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.54 3.84 1.67 7.78 5.18 3.61 1.51 165.46%
EPS 0.64 0.31 0.12 0.62 0.45 0.20 0.10 244.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1368 0.1378 0.1374 0.1308 0.1165 0.1016 23.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.21 0.22 0.23 0.275 0.275 0.31 0.16 -
P/RPS 2.90 5.17 12.41 3.19 4.80 7.18 7.21 -45.48%
P/EPS 29.74 64.89 179.87 40.08 55.14 128.15 106.67 -57.28%
EY 3.36 1.54 0.56 2.50 1.81 0.78 0.94 133.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.51 1.81 1.90 2.22 1.07 16.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 28/08/17 26/05/17 28/02/17 30/11/16 25/08/16 30/05/16 -
Price 0.195 0.22 0.245 0.245 0.275 0.295 0.31 -
P/RPS 2.69 5.17 13.22 2.84 4.80 6.83 13.98 -66.63%
P/EPS 27.61 64.89 191.60 35.70 55.14 121.95 206.67 -73.83%
EY 3.62 1.54 0.52 2.80 1.81 0.82 0.48 284.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.61 1.61 1.90 2.11 2.07 -28.15%

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