[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 10.31%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 42,954 27,116 12,907 34,992 22,613 10,851 42,931 0.03%
PBT 3,199 2,051 711 2,439 2,164 1,105 2,686 12.34%
Tax -574 -288 -77 -289 -215 -105 -403 26.56%
NP 2,625 1,763 634 2,150 1,949 1,000 2,283 9.74%
-
NP to SH 2,625 1,763 634 2,150 1,949 1,000 2,283 9.74%
-
Tax Rate 17.94% 14.04% 10.83% 11.85% 9.94% 9.50% 15.00% -
Total Cost 40,329 25,353 12,273 32,842 20,664 9,851 40,648 -0.52%
-
Net Worth 34,160 32,381 30,794 25,800 24,532 23,376 20,181 41.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 34,160 32,381 30,794 25,800 24,532 23,376 20,181 41.98%
NOSH 179,794 179,897 181,142 172,000 136,293 129,870 126,132 26.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.11% 6.50% 4.91% 6.14% 8.62% 9.22% 5.32% -
ROE 7.68% 5.44% 2.06% 8.33% 7.94% 4.28% 11.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.89 15.07 7.13 20.34 16.59 8.36 34.04 -21.00%
EPS 1.46 0.98 0.35 1.25 1.43 0.77 1.81 -13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.15 0.18 0.18 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.11 5.75 2.74 7.42 4.80 2.30 9.11 0.00%
EPS 0.56 0.37 0.13 0.46 0.41 0.21 0.48 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0687 0.0653 0.0547 0.052 0.0496 0.0428 42.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.21 0.26 0.25 0.26 0.24 0.20 -
P/RPS 0.71 1.39 3.65 0.00 0.00 0.00 0.00 -
P/EPS 11.64 21.43 74.29 0.00 0.00 0.00 0.00 -
EY 8.59 4.67 1.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.53 1.67 0.00 0.00 1.33 -23.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 -
Price 0.15 0.19 0.22 0.28 0.24 0.28 0.23 -
P/RPS 0.63 1.26 3.09 0.00 0.00 0.00 0.00 -
P/EPS 10.27 19.39 62.86 0.00 0.00 0.00 0.00 -
EY 9.73 5.16 1.59 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.29 1.87 0.00 0.00 1.53 -35.61%

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