[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 72.5%
YoY- -5.26%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,956 22,459 71,128 51,582 31,831 14,385 76,104 -28.62%
PBT 3,555 1,844 5,494 4,382 2,533 724 3,358 3.88%
Tax -756 -492 -1,492 -1,070 -613 -133 -787 -2.65%
NP 2,799 1,352 4,002 3,312 1,920 591 2,571 5.84%
-
NP to SH 2,799 1,352 4,002 3,312 1,920 591 2,571 5.84%
-
Tax Rate 21.27% 26.68% 27.16% 24.42% 24.20% 18.37% 23.44% -
Total Cost 43,157 21,107 67,126 48,270 29,911 13,794 73,533 -29.96%
-
Net Worth 45,068 42,694 40,929 40,555 39,272 33,489 38,088 11.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,364 1,351 1,309 - - -
Div Payout % - - 34.09% 40.82% 68.18% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,068 42,694 40,929 40,555 39,272 33,489 38,088 11.90%
NOSH 237,203 237,192 227,386 225,306 218,181 196,999 190,444 15.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.09% 6.02% 5.63% 6.42% 6.03% 4.11% 3.38% -
ROE 6.21% 3.17% 9.78% 8.17% 4.89% 1.76% 6.75% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.37 9.47 31.28 22.89 14.59 7.30 39.96 -38.37%
EPS 1.18 0.57 1.76 1.47 0.88 0.30 1.35 -8.60%
DPS 0.00 0.00 0.60 0.60 0.60 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.18 0.17 0.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 198,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.75 4.76 15.09 10.94 6.75 3.05 16.15 -28.63%
EPS 0.59 0.29 0.85 0.70 0.41 0.13 0.55 4.80%
DPS 0.00 0.00 0.29 0.29 0.28 0.00 0.00 -
NAPS 0.0956 0.0906 0.0868 0.086 0.0833 0.0711 0.0808 11.90%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.11 0.12 0.11 0.10 0.11 0.08 0.11 -
P/RPS 0.57 1.27 0.35 0.44 0.75 1.10 0.28 60.83%
P/EPS 9.32 21.05 6.25 6.80 12.50 26.67 8.15 9.38%
EY 10.73 4.75 16.00 14.70 8.00 3.75 12.27 -8.57%
DY 0.00 0.00 5.45 6.00 5.45 0.00 0.00 -
P/NAPS 0.58 0.67 0.61 0.56 0.61 0.47 0.55 3.61%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 -
Price 0.12 0.11 0.12 0.39 0.10 0.10 0.14 -
P/RPS 0.62 1.16 0.38 1.70 0.69 1.37 0.35 46.55%
P/EPS 10.17 19.30 6.82 26.53 11.36 33.33 10.37 -1.29%
EY 9.83 5.18 14.67 3.77 8.80 3.00 9.64 1.31%
DY 0.00 0.00 5.00 1.54 6.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.67 2.17 0.56 0.59 0.70 -6.80%

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