[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 130.88%
YoY- 76.78%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 78,696 38,752 138,130 100,376 66,099 33,238 157,450 -36.99%
PBT 5,968 2,693 7,536 8,920 5,889 3,433 7,477 -13.94%
Tax -1,399 -631 1,064 1,070 -1,562 -834 -2,843 -37.64%
NP 4,569 2,062 8,600 9,990 4,327 2,599 4,634 -0.93%
-
NP to SH 4,569 2,062 8,600 9,990 4,327 2,599 4,634 -0.93%
-
Tax Rate 23.44% 23.43% -14.12% -12.00% 26.52% 24.29% 38.02% -
Total Cost 74,127 36,690 129,530 90,386 61,772 30,639 152,816 -38.23%
-
Net Worth 90,385 90,385 85,628 90,385 85,628 80,871 80,871 7.68%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,427 - - - - - 3,329 -43.11%
Div Payout % 31.24% - - - - - 71.86% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 90,385 90,385 85,628 90,385 85,628 80,871 80,871 7.68%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.81% 5.32% 6.23% 9.95% 6.55% 7.82% 2.94% -
ROE 5.06% 2.28% 10.04% 11.05% 5.05% 3.21% 5.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.54 8.15 29.04 21.10 13.89 6.99 33.10 -37.00%
EPS 0.96 0.43 1.81 2.10 0.91 0.55 0.97 -0.68%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.70 -43.12%
NAPS 0.19 0.19 0.18 0.19 0.18 0.17 0.17 7.68%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.54 8.15 29.04 21.10 13.89 6.99 33.10 -37.00%
EPS 0.96 0.43 1.81 2.10 0.91 0.55 0.97 -0.68%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.70 -43.12%
NAPS 0.19 0.19 0.18 0.19 0.18 0.17 0.17 7.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.255 0.275 0.28 0.18 0.185 0.165 0.18 -
P/RPS 1.54 3.38 0.96 0.85 1.33 2.36 0.54 100.97%
P/EPS 26.55 63.44 15.49 8.57 20.34 30.20 18.48 27.29%
EY 3.77 1.58 6.46 11.67 4.92 3.31 5.41 -21.38%
DY 1.18 0.00 0.00 0.00 0.00 0.00 3.89 -54.82%
P/NAPS 1.34 1.45 1.56 0.95 1.03 0.97 1.06 16.89%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 25/08/17 30/05/17 24/02/17 23/11/16 29/08/16 25/05/16 -
Price 0.235 0.265 0.22 0.23 0.18 0.18 0.18 -
P/RPS 1.42 3.25 0.76 1.09 1.30 2.58 0.54 90.40%
P/EPS 24.47 61.14 12.17 10.95 19.79 32.95 18.48 20.56%
EY 4.09 1.64 8.22 9.13 5.05 3.04 5.41 -16.99%
DY 1.28 0.00 0.00 0.00 0.00 0.00 3.89 -52.30%
P/NAPS 1.24 1.39 1.22 1.21 1.00 1.06 1.06 11.01%

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