[KARYON] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -43.91%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 138,130 100,376 66,099 33,238 157,450 127,959 96,396 27.07%
PBT 7,536 8,920 5,889 3,433 7,477 8,017 6,094 15.19%
Tax 1,064 1,070 -1,562 -834 -2,843 -2,366 -1,785 -
NP 8,600 9,990 4,327 2,599 4,634 5,651 4,309 58.45%
-
NP to SH 8,600 9,990 4,327 2,599 4,634 5,651 4,309 58.45%
-
Tax Rate -14.12% -12.00% 26.52% 24.29% 38.02% 29.51% 29.29% -
Total Cost 129,530 90,386 61,772 30,639 152,816 122,308 92,087 25.51%
-
Net Worth 85,628 90,385 85,628 80,871 80,871 80,871 80,871 3.88%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - 3,329 1,902 1,902 -
Div Payout % - - - - 71.86% 33.67% 44.16% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 85,628 90,385 85,628 80,871 80,871 80,871 80,871 3.88%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.23% 9.95% 6.55% 7.82% 2.94% 4.42% 4.47% -
ROE 10.04% 11.05% 5.05% 3.21% 5.73% 6.99% 5.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.04 21.10 13.89 6.99 33.10 26.90 20.26 27.09%
EPS 1.81 2.10 0.91 0.55 0.97 1.19 0.91 58.09%
DPS 0.00 0.00 0.00 0.00 0.70 0.40 0.40 -
NAPS 0.18 0.19 0.18 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.04 21.10 13.89 6.99 33.10 26.90 20.26 27.09%
EPS 1.81 2.10 0.91 0.55 0.97 1.19 0.91 58.09%
DPS 0.00 0.00 0.00 0.00 0.70 0.40 0.40 -
NAPS 0.18 0.19 0.18 0.17 0.17 0.17 0.17 3.88%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.28 0.18 0.185 0.165 0.18 0.20 0.18 -
P/RPS 0.96 0.85 1.33 2.36 0.54 0.74 0.89 5.17%
P/EPS 15.49 8.57 20.34 30.20 18.48 16.84 19.87 -15.28%
EY 6.46 11.67 4.92 3.31 5.41 5.94 5.03 18.13%
DY 0.00 0.00 0.00 0.00 3.89 2.00 2.22 -
P/NAPS 1.56 0.95 1.03 0.97 1.06 1.18 1.06 29.35%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 -
Price 0.22 0.23 0.18 0.18 0.18 0.195 0.19 -
P/RPS 0.76 1.09 1.30 2.58 0.54 0.72 0.94 -13.20%
P/EPS 12.17 10.95 19.79 32.95 18.48 16.42 20.98 -30.42%
EY 8.22 9.13 5.05 3.04 5.41 6.09 4.77 43.68%
DY 0.00 0.00 0.00 0.00 3.89 2.05 2.11 -
P/NAPS 1.22 1.21 1.00 1.06 1.06 1.15 1.12 5.86%

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