[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 63.11%
YoY- -64.42%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 65,217 33,966 131,973 98,427 65,547 31,029 130,627 -37.14%
PBT 4,206 2,217 5,564 3,866 2,416 1,819 11,979 -50.32%
Tax -1,210 -587 -1,996 -1,514 -974 -569 -3,079 -46.43%
NP 2,996 1,630 3,568 2,352 1,442 1,250 8,900 -51.70%
-
NP to SH 2,996 1,630 3,568 2,352 1,442 1,250 8,900 -51.70%
-
Tax Rate 28.77% 26.48% 35.87% 39.16% 40.31% 31.28% 25.70% -
Total Cost 62,221 32,336 128,405 96,075 64,105 29,779 121,727 -36.14%
-
Net Worth 80,871 80,871 66,664 76,103 79,689 79,545 76,068 4.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,902 - 1,666 - - - 4,183 -40.95%
Div Payout % 63.51% - 46.71% - - - 47.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 80,871 80,871 66,664 76,103 79,689 79,545 76,068 4.17%
NOSH 475,713 475,713 475,713 380,570 379,473 378,787 380,341 16.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.59% 4.80% 2.70% 2.39% 2.20% 4.03% 6.81% -
ROE 3.70% 2.02% 5.35% 3.09% 1.81% 1.57% 11.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.71 7.14 31.67 25.87 17.27 8.19 34.34 -45.87%
EPS 0.63 0.34 0.92 0.62 0.38 0.33 2.34 -58.40%
DPS 0.40 0.00 0.40 0.00 0.00 0.00 1.10 -49.14%
NAPS 0.17 0.17 0.16 0.20 0.21 0.21 0.20 -10.29%
Adjusted Per Share Value based on latest NOSH - 380,570
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.71 7.14 27.74 20.69 13.78 6.52 27.46 -37.14%
EPS 0.63 0.34 0.75 0.49 0.30 0.26 1.87 -51.67%
DPS 0.40 0.00 0.35 0.00 0.00 0.00 0.88 -40.96%
NAPS 0.17 0.17 0.1401 0.16 0.1675 0.1672 0.1599 4.17%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.205 0.225 0.23 0.38 0.395 0.43 0.345 -
P/RPS 1.50 3.15 0.73 1.47 2.29 5.25 1.00 31.13%
P/EPS 32.55 65.67 26.86 61.48 103.95 130.30 14.74 69.82%
EY 3.07 1.52 3.72 1.63 0.96 0.77 6.78 -41.11%
DY 1.95 0.00 1.74 0.00 0.00 0.00 3.19 -28.03%
P/NAPS 1.21 1.32 1.44 1.90 1.88 2.05 1.73 -21.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.15 0.21 0.235 0.315 0.37 0.385 0.375 -
P/RPS 1.09 2.94 0.74 1.22 2.14 4.70 1.09 0.00%
P/EPS 23.82 61.29 27.44 50.96 97.37 116.67 16.03 30.31%
EY 4.20 1.63 3.64 1.96 1.03 0.86 6.24 -23.25%
DY 2.67 0.00 1.70 0.00 0.00 0.00 2.93 -6.02%
P/NAPS 0.88 1.24 1.47 1.57 1.76 1.83 1.88 -39.79%

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