[KARYON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.94%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,232 51,628 34,992 54,271 43,404 42,931 49,261 6.63%
PBT 4,102 2,844 2,439 5,193 4,420 2,686 3,235 17.20%
Tax -576 -308 -289 -516 -420 -403 -403 26.96%
NP 3,526 2,536 2,150 4,677 4,000 2,283 2,832 15.78%
-
NP to SH 3,526 2,536 2,150 4,677 4,000 2,283 2,832 15.78%
-
Tax Rate 14.04% 10.83% 11.85% 9.94% 9.50% 15.00% 12.46% -
Total Cost 50,706 49,092 32,842 49,593 39,404 40,648 46,429 6.06%
-
Net Worth 32,381 30,794 25,800 24,532 23,376 20,181 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,381 30,794 25,800 24,532 23,376 20,181 0 -
NOSH 179,897 181,142 172,000 136,293 129,870 126,132 125,866 26.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.50% 4.91% 6.14% 8.62% 9.22% 5.32% 5.75% -
ROE 10.89% 8.24% 8.33% 19.07% 17.11% 11.31% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.15 28.50 20.34 39.82 33.42 34.04 39.14 -16.00%
EPS 1.96 1.40 1.25 3.43 3.08 1.81 1.75 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.15 0.18 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,805
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.51 10.95 7.42 11.51 9.21 9.11 10.45 6.67%
EPS 0.75 0.54 0.46 0.99 0.85 0.48 0.60 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0653 0.0547 0.052 0.0496 0.0428 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.26 0.25 0.26 0.24 0.20 0.17 -
P/RPS 0.70 0.91 0.00 0.00 0.00 0.00 0.43 38.50%
P/EPS 10.71 18.57 0.00 0.00 0.00 0.00 7.56 26.21%
EY 9.33 5.38 0.00 0.00 0.00 0.00 13.24 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.53 1.67 0.00 0.00 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 -
Price 0.19 0.22 0.28 0.24 0.28 0.23 0.20 -
P/RPS 0.63 0.77 0.00 0.00 0.00 0.00 0.51 15.17%
P/EPS 9.69 15.71 0.00 0.00 0.00 0.00 8.89 5.92%
EY 10.32 6.36 0.00 0.00 0.00 0.00 11.25 -5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 1.87 0.00 0.00 1.53 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