[KANGER] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KANGER] KANGER INTERNATIONAL BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 108.31%
YoY- 41.61%
Quarter Report
Latest QR
Upcoming QR
KANGER's Result
KANGER's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 32,791 49,356 43,449 57,795 45,754 44,718 47,046 -5.60%
PBT -31,080 3,864 2,924 5,997 4,294 2,006 6,289 -
Tax 0 95 -95 -358 -312 -863 -1,187 -
NP -31,080 3,959 2,829 5,639 3,982 1,143 5,102 -
-
NP to SH -31,353 3,985 2,829 5,639 3,982 1,143 5,102 -
-
Tax Rate - -2.46% 3.25% 5.97% 7.27% 43.02% 18.87% -
Total Cost 63,871 45,397 40,620 52,156 41,772 43,575 41,944 6.95%
-
Net Worth 157,287 128,476 125,055 123,761 115,617 80,789 52,982 18.99%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 157,287 128,476 125,055 123,761 115,617 80,789 52,982 18.99%
NOSH 2,263,027 893,826 878,285 798,460 798,460 519,545 436,068 30.10%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -94.78% 8.02% 6.51% 9.76% 8.70% 2.56% 10.84% -
ROE -19.93% 3.10% 2.26% 4.56% 3.44% 1.41% 9.63% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.21 5.52 5.07 7.24 5.73 8.61 10.79 -22.38%
EPS -2.09 0.45 0.34 0.71 0.56 0.22 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.1438 0.146 0.155 0.1448 0.1555 0.1215 -2.18%
Adjusted Per Share Value based on latest NOSH - 798,460
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.48 6.75 5.94 7.90 6.25 6.11 6.43 -5.61%
EPS -4.29 0.54 0.39 0.77 0.54 0.16 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.1756 0.1709 0.1692 0.158 0.1104 0.0724 18.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.145 0.065 0.085 0.21 0.275 0.115 0.375 -
P/RPS 6.57 1.18 1.68 2.90 4.80 1.34 3.48 10.68%
P/EPS -6.88 14.57 25.74 29.74 55.14 52.27 32.05 -
EY -14.54 6.86 3.89 3.36 1.81 1.91 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.45 0.58 1.35 1.90 0.74 3.09 -12.18%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 21/11/19 26/11/18 24/11/17 30/11/16 20/11/15 18/11/14 -
Price 0.065 0.08 0.06 0.195 0.275 0.135 0.37 -
P/RPS 2.95 1.45 1.18 2.69 4.80 1.57 3.43 -2.38%
P/EPS -3.08 17.94 18.17 27.61 55.14 61.36 31.62 -
EY -32.45 5.58 5.50 3.62 1.81 1.63 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.41 1.26 1.90 0.87 3.05 -22.67%

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