[KAREX] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 248.15%
YoY- 198.18%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 532,066 529,601 547,080 580,108 421,642 398,650 398,990 21.21%
PBT 15,131 12,789 11,308 11,284 -6,488 -4,836 -4,886 -
Tax -4,653 -4,072 -2,672 -2,112 297 1,116 802 -
NP 10,478 8,717 8,636 9,172 -6,191 -3,720 -4,084 -
-
NP to SH 10,478 8,717 8,636 9,172 -6,191 -3,720 -4,084 -
-
Tax Rate 30.75% 31.84% 23.63% 18.72% - - - -
Total Cost 521,588 520,884 538,444 570,936 427,833 402,370 403,074 18.80%
-
Net Worth 474,057 463,522 463,522 463,522 452,988 463,522 463,522 1.51%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,267 - - - - - - -
Div Payout % 50.27% - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 474,057 463,522 463,522 463,522 452,988 463,522 463,522 1.51%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.97% 1.65% 1.58% 1.58% -1.47% -0.93% -1.02% -
ROE 2.21% 1.88% 1.86% 1.98% -1.37% -0.80% -0.88% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 50.51 50.27 51.93 55.07 40.02 37.84 37.87 21.23%
EPS 0.99 0.83 0.82 0.88 -0.59 -0.35 -0.38 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.44 0.43 0.44 0.44 1.51%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 50.51 50.27 51.93 55.07 40.02 37.84 37.87 21.23%
EPS 0.99 0.83 0.82 0.88 -0.59 -0.35 -0.38 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.44 0.43 0.44 0.44 1.51%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.57 0.66 0.73 0.36 0.37 0.40 0.405 -
P/RPS 1.13 1.31 1.41 0.65 0.92 1.06 1.07 3.71%
P/EPS 57.31 79.76 89.05 41.35 -62.96 -113.28 -104.47 -
EY 1.74 1.25 1.12 2.42 -1.59 -0.88 -0.96 -
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.66 0.82 0.86 0.91 0.92 24.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 24/02/23 25/11/22 29/08/22 27/05/22 21/02/22 -
Price 0.625 0.62 0.80 0.565 0.36 0.395 0.40 -
P/RPS 1.24 1.23 1.54 1.03 0.90 1.04 1.06 11.05%
P/EPS 62.84 74.92 97.59 64.89 -61.26 -111.86 -103.18 -
EY 1.59 1.33 1.02 1.54 -1.63 -0.89 -0.97 -
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.41 1.82 1.28 0.84 0.90 0.91 32.73%

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