[KANGER] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 57.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 66,722 63,788 54,227 41,064 28,351 11,609 0 -
PBT 8,105 7,354 7,691 5,075 3,346 2,281 0 -
Tax -1,085 -1,918 -1,687 -1,222 -902 -171 0 -
NP 7,020 5,436 6,004 3,853 2,444 2,110 0 -
-
NP to SH 7,020 5,436 6,004 3,853 2,444 2,110 0 -
-
Tax Rate 13.39% 26.08% 21.93% 24.08% 26.96% 7.50% - -
Total Cost 59,702 58,352 48,223 37,211 25,907 9,499 0 -
-
Net Worth 67,233 55,103 59,797 57,683 50,587 38,683 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 67,233 55,103 59,797 57,683 50,587 38,683 0 -
NOSH 518,378 453,529 430,200 426,969 374,444 351,666 0 -
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.52% 8.52% 11.07% 9.38% 8.62% 18.18% 0.00% -
ROE 10.44% 9.87% 10.04% 6.68% 4.83% 5.45% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.87 14.06 12.61 9.62 7.57 3.30 0.00 -
EPS 1.35 1.20 1.40 0.90 0.65 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1215 0.139 0.1351 0.1351 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,969
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.55 7.22 6.13 4.65 3.21 1.31 0.00 -
EPS 0.79 0.62 0.68 0.44 0.28 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0761 0.0623 0.0677 0.0653 0.0572 0.0438 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 0.38 0.375 0.445 0.445 0.36 0.00 0.00 -
P/RPS 2.95 2.67 3.53 4.63 4.75 0.00 0.00 -
P/EPS 28.06 31.29 31.89 49.31 55.16 0.00 0.00 -
EY 3.56 3.20 3.14 2.03 1.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 3.09 3.20 3.29 2.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 20/08/14 - - - - -
Price 0.365 0.37 0.46 0.00 0.00 0.00 0.00 -
P/RPS 2.84 2.63 3.65 0.00 0.00 0.00 0.00 -
P/EPS 26.95 30.87 32.96 0.00 0.00 0.00 0.00 -
EY 3.71 3.24 3.03 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.05 3.31 0.00 0.00 0.00 0.00 -

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