[KANGER] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -255.8%
YoY- -568.65%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 68,956 4,141 33,889 32,791 28,321 23,476 11,257 234.41%
PBT -57,191 -8,066 -47,445 -31,080 -9,325 -4,423 -4,373 454.22%
Tax -529 0 -9 0 0 0 -12 1145.03%
NP -57,720 -8,066 -47,454 -31,080 -9,325 -4,423 -4,385 456.61%
-
NP to SH -57,530 -7,543 -47,588 -31,353 -8,812 -4,085 -4,293 463.29%
-
Tax Rate - - - - - - - -
Total Cost 126,676 12,207 81,343 63,871 37,646 27,899 15,642 302.76%
-
Net Worth 341,207 280,817 180,420 157,287 155,594 159,267 157,296 67.49%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 341,207 280,817 180,420 157,287 155,594 159,267 157,296 67.49%
NOSH 5,592,260 2,749,920 2,565,043 2,263,027 1,832,353 1,235,254 1,235,254 173.41%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -83.71% -194.78% -140.03% -94.78% -32.93% -18.84% -38.95% -
ROE -16.86% -2.69% -26.38% -19.93% -5.66% -2.56% -2.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.57 0.15 2.04 2.21 1.96 1.91 0.91 43.80%
EPS -1.31 -0.28 -2.86 -2.09 -0.61 -0.33 -0.35 140.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0775 0.1028 0.1086 0.1058 0.1078 0.1293 0.1277 -28.29%
Adjusted Per Share Value based on latest NOSH - 2,263,027
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.05 0.54 4.45 4.31 3.72 3.08 1.48 234.02%
EPS -7.55 -0.99 -6.25 -4.12 -1.16 -0.54 -0.56 465.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.448 0.3687 0.2369 0.2065 0.2043 0.2091 0.2065 67.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.05 0.055 0.065 0.145 0.18 0.09 0.07 -
P/RPS 3.19 36.28 3.19 6.57 9.17 4.72 7.66 -44.20%
P/EPS -3.83 -19.92 -2.27 -6.88 -29.48 -27.14 -20.08 -66.83%
EY -26.13 -5.02 -44.07 -14.54 -3.39 -3.68 -4.98 201.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.60 1.37 1.67 0.70 0.55 11.76%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 30/06/21 31/03/21 30/11/20 19/08/20 30/06/20 -
Price 0.035 0.05 0.055 0.065 0.18 0.22 0.09 -
P/RPS 2.23 32.98 2.70 2.95 9.17 11.54 9.85 -62.82%
P/EPS -2.68 -18.11 -1.92 -3.08 -29.48 -66.34 -25.82 -77.88%
EY -37.33 -5.52 -52.08 -32.45 -3.39 -1.51 -3.87 352.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.51 0.61 1.67 1.70 0.70 -25.49%

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