[KAREX] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -232.77%
YoY- -128.19%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 580,108 421,642 398,650 398,990 383,936 419,816 417,456 24.50%
PBT 11,284 -6,488 -4,836 -4,886 4,676 -534 9,680 10.75%
Tax -2,112 297 1,116 802 -1,600 680 -2,686 -14.79%
NP 9,172 -6,191 -3,720 -4,084 3,076 146 6,993 19.80%
-
NP to SH 9,172 -6,191 -3,720 -4,084 3,076 -1,020 5,438 41.64%
-
Tax Rate 18.72% - - - 34.22% - 27.75% -
Total Cost 570,936 427,833 402,370 403,074 380,860 419,670 410,462 24.58%
-
Net Worth 463,522 452,988 463,522 463,522 463,522 463,522 474,057 -1.48%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 463,522 452,988 463,522 463,522 463,522 463,522 474,057 -1.48%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.58% -1.47% -0.93% -1.02% 0.80% 0.03% 1.68% -
ROE 1.98% -1.37% -0.80% -0.88% 0.66% -0.22% 1.15% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.07 40.02 37.84 37.87 36.45 39.85 39.63 24.50%
EPS 0.88 -0.59 -0.35 -0.38 0.28 -0.10 0.53 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.44 0.44 0.44 0.44 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.07 40.02 37.84 37.87 36.45 39.85 39.63 24.50%
EPS 0.88 -0.59 -0.35 -0.38 0.28 -0.10 0.53 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.44 0.44 0.44 0.44 0.45 -1.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.36 0.37 0.40 0.405 0.425 0.53 0.625 -
P/RPS 0.65 0.92 1.06 1.07 1.17 1.33 1.58 -44.65%
P/EPS 41.35 -62.96 -113.28 -104.47 145.55 -547.39 121.06 -51.10%
EY 2.42 -1.59 -0.88 -0.96 0.69 -0.18 0.83 103.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.91 0.92 0.97 1.20 1.39 -29.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 27/05/22 21/02/22 26/11/21 29/09/21 24/05/21 -
Price 0.565 0.36 0.395 0.40 0.425 0.445 0.63 -
P/RPS 1.03 0.90 1.04 1.06 1.17 1.12 1.59 -25.11%
P/EPS 64.89 -61.26 -111.86 -103.18 145.55 -459.60 122.03 -34.33%
EY 1.54 -1.63 -0.89 -0.97 0.69 -0.22 0.82 52.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.84 0.90 0.91 0.97 1.01 1.40 -5.79%

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