[KAREX] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -30.07%
YoY- -59.08%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 409,648 382,920 379,924 387,765 411,416 368,632 408,014 0.26%
PBT 2,708 1,044 3,804 4,988 8,516 9,552 14,278 -66.88%
Tax -614 -424 -747 -324 -2,024 -2,460 -4,090 -71.65%
NP 2,094 620 3,057 4,664 6,492 7,092 10,188 -65.07%
-
NP to SH -130 -668 2,533 4,718 6,748 7,912 10,103 -
-
Tax Rate 22.67% 40.61% 19.64% 6.50% 23.77% 25.75% 28.65% -
Total Cost 407,554 382,300 376,867 383,101 404,924 361,540 397,826 1.61%
-
Net Worth 481,139 491,163 491,163 491,163 491,163 491,163 481,139 0.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,023 - 5,011 6,682 10,023 20,047 10,023 0.00%
Div Payout % 0.00% - 197.86% 141.62% 148.54% 253.38% 99.22% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 481,139 491,163 491,163 491,163 491,163 491,163 481,139 0.00%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.51% 0.16% 0.80% 1.20% 1.58% 1.92% 2.50% -
ROE -0.03% -0.14% 0.52% 0.96% 1.37% 1.61% 2.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.87 38.20 37.90 38.68 41.04 36.78 40.70 0.27%
EPS -0.02 -0.08 0.25 0.47 0.68 0.80 1.01 -
DPS 1.00 0.00 0.50 0.67 1.00 2.00 1.00 0.00%
NAPS 0.48 0.49 0.49 0.49 0.49 0.49 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.89 36.35 36.06 36.81 39.05 34.99 38.73 0.27%
EPS -0.01 -0.06 0.24 0.45 0.64 0.75 0.96 -
DPS 0.95 0.00 0.48 0.63 0.95 1.90 0.95 0.00%
NAPS 0.4567 0.4662 0.4662 0.4662 0.4662 0.4662 0.4567 0.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.555 0.425 0.545 0.445 0.47 0.775 0.82 -
P/RPS 1.36 1.11 1.44 1.15 1.15 2.11 2.01 -22.87%
P/EPS -4,279.37 -637.74 215.67 94.53 69.82 98.19 81.36 -
EY -0.02 -0.16 0.46 1.06 1.43 1.02 1.23 -
DY 1.80 0.00 0.92 1.50 2.13 2.58 1.22 29.50%
P/NAPS 1.16 0.87 1.11 0.91 0.96 1.58 1.71 -22.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 28/08/19 30/05/19 25/02/19 26/11/18 28/08/18 -
Price 0.455 0.45 0.495 0.53 0.43 0.59 0.735 -
P/RPS 1.11 1.18 1.31 1.37 1.05 1.60 1.81 -27.75%
P/EPS -3,508.31 -675.25 195.88 112.59 63.87 74.75 72.92 -
EY -0.03 -0.15 0.51 0.89 1.57 1.34 1.37 -
DY 2.20 0.00 1.01 1.26 2.33 3.39 1.36 37.68%
P/NAPS 0.95 0.92 1.01 1.08 0.88 1.20 1.53 -27.15%

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