[KANGER] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 179.98%
YoY- 278.45%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 65,048 49,356 39,750 18,040 59,153 43,449 31,533 61.83%
PBT 9,063 3,864 4,530 1,399 -1,826 2,924 2,225 154.39%
Tax 166 95 96 -29 113 -95 -36 -
NP 9,229 3,959 4,626 1,370 -1,713 2,829 2,189 160.29%
-
NP to SH 6,690 3,985 4,634 1,370 -1,713 2,829 2,189 110.16%
-
Tax Rate -1.83% -2.46% -2.12% 2.07% - 3.25% 1.62% -
Total Cost 55,819 45,397 35,124 16,670 60,866 40,620 29,344 53.34%
-
Net Worth 143,260 128,476 131,961 128,298 125,957 125,055 122,433 11.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 143,260 128,476 131,961 128,298 125,957 125,055 122,433 11.00%
NOSH 1,093,826 893,826 893,826 893,826 891,356 878,285 828,902 20.24%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.19% 8.02% 11.64% 7.59% -2.90% 6.51% 6.94% -
ROE 4.67% 3.10% 3.51% 1.07% -1.36% 2.26% 1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.90 5.52 4.45 2.02 6.64 5.07 3.90 46.12%
EPS 0.71 0.45 0.52 0.15 -0.20 0.34 0.27 90.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1438 0.1477 0.1436 0.1414 0.146 0.1515 0.21%
Adjusted Per Share Value based on latest NOSH - 893,826
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.36 5.58 4.50 2.04 6.69 4.92 3.57 61.77%
EPS 0.76 0.45 0.52 0.15 -0.19 0.32 0.25 109.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1454 0.1493 0.1452 0.1425 0.1415 0.1385 11.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.08 0.065 0.045 0.045 0.05 0.085 0.10 -
P/RPS 1.16 1.18 1.01 2.23 0.75 1.68 2.56 -40.92%
P/EPS 11.27 14.57 8.68 29.35 -26.00 25.74 36.92 -54.56%
EY 8.87 6.86 11.53 3.41 -3.85 3.89 2.71 119.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.30 0.31 0.35 0.58 0.66 -13.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 12/03/20 21/11/19 27/08/19 31/05/19 27/02/19 26/11/18 27/08/18 -
Price 0.105 0.08 0.075 0.05 0.045 0.06 0.09 -
P/RPS 1.52 1.45 1.69 2.48 0.68 1.18 2.31 -24.29%
P/EPS 14.79 17.94 14.46 32.61 -23.40 18.17 33.23 -41.61%
EY 6.76 5.58 6.92 3.07 -4.27 5.50 3.01 71.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.51 0.35 0.32 0.41 0.59 10.97%

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