[KARYON] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.34%
YoY- 64.98%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 81,989 78,434 72,580 60,225 57,272 54,232 51,628 36.00%
PBT 6,149 6,158 4,952 4,335 4,265 4,102 2,844 66.97%
Tax -1,488 -1,410 -1,116 -788 -765 -576 -308 184.96%
NP 4,661 4,748 3,836 3,547 3,500 3,526 2,536 49.87%
-
NP to SH 4,661 4,748 3,836 3,547 3,500 3,526 2,536 49.87%
-
Tax Rate 24.20% 22.90% 22.54% 18.18% 17.94% 14.04% 10.83% -
Total Cost 77,328 73,686 68,744 56,678 53,772 50,706 49,092 35.26%
-
Net Worth 39,684 36,806 36,188 34,209 34,160 32,381 30,794 18.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 39,684 36,806 36,188 34,209 34,160 32,381 30,794 18.36%
NOSH 188,972 184,031 180,943 180,050 179,794 179,897 181,142 2.85%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.69% 6.05% 5.29% 5.89% 6.11% 6.50% 4.91% -
ROE 11.75% 12.90% 10.60% 10.37% 10.25% 10.89% 8.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.39 42.62 40.11 33.45 31.85 30.15 28.50 32.24%
EPS 2.47 2.58 2.12 1.97 1.95 1.96 1.40 45.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.19 0.18 0.17 15.08%
Adjusted Per Share Value based on latest NOSH - 180,784
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.24 16.49 15.26 12.66 12.04 11.40 10.85 36.05%
EPS 0.98 1.00 0.81 0.75 0.74 0.74 0.53 50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0774 0.0761 0.0719 0.0718 0.0681 0.0647 18.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.15 0.12 0.16 0.17 0.21 0.26 -
P/RPS 0.35 0.35 0.30 0.48 0.53 0.70 0.91 -47.02%
P/EPS 6.08 5.81 5.66 8.12 8.73 10.71 18.57 -52.39%
EY 16.44 17.20 17.67 12.31 11.45 9.33 5.38 110.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.60 0.84 0.89 1.17 1.53 -39.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 0.10 0.15 0.14 0.15 0.15 0.19 0.22 -
P/RPS 0.23 0.35 0.35 0.45 0.47 0.63 0.77 -55.21%
P/EPS 4.05 5.81 6.60 7.61 7.71 9.69 15.71 -59.39%
EY 24.67 17.20 15.14 13.13 12.98 10.32 6.36 146.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.75 0.70 0.79 0.79 1.06 1.29 -48.17%

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