[KARYON] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 61.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 42,931 49,261 52,672 42,836 29,800 27,012 22,646 53.23%
PBT 2,686 3,235 3,482 3,116 2,154 2,269 2,062 19.29%
Tax -403 -403 -408 -364 -454 -414 -390 2.21%
NP 2,283 2,832 3,074 2,752 1,700 1,854 1,672 23.10%
-
NP to SH 2,283 2,832 3,074 2,752 1,700 1,854 1,672 23.10%
-
Tax Rate 15.00% 12.46% 11.72% 11.68% 21.08% 18.25% 18.91% -
Total Cost 40,648 46,429 49,598 40,084 28,100 25,157 20,974 55.50%
-
Net Worth 20,181 0 18,838 18,763 13,222 11,947 9,215 68.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 20,181 0 18,838 18,763 13,222 11,947 9,215 68.72%
NOSH 126,132 125,866 125,588 125,090 94,444 85,337 65,826 54.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.32% 5.75% 5.84% 6.42% 5.70% 6.87% 7.38% -
ROE 11.31% 0.00% 16.32% 14.67% 12.86% 15.52% 18.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.04 39.14 41.94 34.24 31.55 31.65 34.40 -0.69%
EPS 1.81 1.75 2.45 2.20 1.80 2.17 2.54 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.00 0.15 0.15 0.14 0.14 0.14 9.31%
Adjusted Per Share Value based on latest NOSH - 125,090
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.02 10.36 11.07 9.00 6.26 5.68 4.76 53.19%
EPS 0.48 0.60 0.65 0.58 0.36 0.39 0.35 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.00 0.0396 0.0394 0.0278 0.0251 0.0194 68.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.20 0.17 0.21 0.23 0.19 0.16 0.17 -
P/RPS 0.00 0.43 0.50 0.67 0.60 0.51 0.49 -
P/EPS 0.00 7.56 8.58 10.45 10.56 7.36 6.69 -
EY 0.00 13.24 11.66 9.57 9.47 13.58 14.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.40 1.53 1.36 1.14 1.21 6.51%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 23/11/05 17/08/05 17/05/05 18/02/05 19/11/04 -
Price 0.23 0.20 0.21 0.23 0.20 0.20 0.16 -
P/RPS 0.00 0.51 0.50 0.67 0.63 0.63 0.47 -
P/EPS 0.00 8.89 8.58 10.45 11.11 9.20 6.30 -
EY 0.00 11.25 11.66 9.57 9.00 10.87 15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.00 1.40 1.53 1.43 1.43 1.14 21.69%

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