[KAREX] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -62.46%
YoY- 440.2%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 398,990 383,936 419,816 417,456 434,968 406,932 395,067 0.65%
PBT -4,886 4,676 -534 9,680 22,744 28,052 5,647 -
Tax 802 -1,600 680 -2,686 -5,924 -7,220 -2,328 -
NP -4,084 3,076 146 6,993 16,820 20,832 3,319 -
-
NP to SH -4,084 3,076 -1,020 5,438 14,488 17,832 228 -
-
Tax Rate - 34.22% - 27.75% 26.05% 25.74% 41.23% -
Total Cost 403,074 380,860 419,670 410,462 418,148 386,100 391,748 1.91%
-
Net Worth 463,522 463,522 463,522 474,057 453,149 481,139 481,139 -2.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 463,522 463,522 463,522 474,057 453,149 481,139 481,139 -2.44%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 3.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -1.02% 0.80% 0.03% 1.68% 3.87% 5.12% 0.84% -
ROE -0.88% 0.66% -0.22% 1.15% 3.20% 3.71% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.87 36.45 39.85 39.63 43.19 40.60 39.41 -2.61%
EPS -0.38 0.28 -0.10 0.53 1.44 1.76 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.45 0.45 0.48 0.48 -5.62%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.87 36.45 39.85 39.63 41.29 38.63 37.50 0.65%
EPS -0.38 0.28 -0.10 0.53 1.38 1.69 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.45 0.4302 0.4567 0.4567 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.405 0.425 0.53 0.625 0.79 0.70 0.485 -
P/RPS 1.07 1.17 1.33 1.58 1.83 1.72 1.23 -8.84%
P/EPS -104.47 145.55 -547.39 121.06 54.91 39.35 2,132.25 -
EY -0.96 0.69 -0.18 0.83 1.82 2.54 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.20 1.39 1.76 1.46 1.01 -6.01%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 26/11/21 29/09/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.40 0.425 0.445 0.63 0.75 0.875 1.07 -
P/RPS 1.06 1.17 1.12 1.59 1.74 2.16 2.71 -46.42%
P/EPS -103.18 145.55 -459.60 122.03 52.13 49.19 4,704.13 -
EY -0.97 0.69 -0.22 0.82 1.92 2.03 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.01 1.40 1.67 1.82 2.23 -44.89%

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