[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.74%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 110,353 83,890 55,919 25,865 91,262 68,634 45,956 79.03%
PBT 8,870 6,385 3,894 1,260 7,140 6,206 3,555 83.65%
Tax -1,592 -1,387 -1,056 -306 -1,614 -1,252 -756 64.06%
NP 7,278 4,998 2,838 954 5,526 4,954 2,799 88.76%
-
NP to SH 7,278 4,998 2,838 954 5,526 4,954 2,799 88.76%
-
Tax Rate 17.95% 21.72% 27.12% 24.29% 22.61% 20.17% 21.27% -
Total Cost 103,075 78,892 53,081 24,911 85,736 63,680 43,157 78.39%
-
Net Worth 45,637 52,360 50,082 47,699 47,433 47,634 45,068 0.83%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,401 833 - - 711 - - -
Div Payout % 33.00% 16.67% - - 12.88% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 45,637 52,360 50,082 47,699 47,433 47,634 45,068 0.83%
NOSH 240,198 238,000 238,487 238,499 237,167 238,173 237,203 0.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.60% 5.96% 5.08% 3.69% 6.06% 7.22% 6.09% -
ROE 15.95% 9.55% 5.67% 2.00% 11.65% 10.40% 6.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.94 35.25 23.45 10.84 38.48 28.82 19.37 77.56%
EPS 3.03 2.10 1.19 0.40 2.33 2.08 1.18 87.19%
DPS 1.00 0.35 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.22 0.21 0.20 0.20 0.20 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 238,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.20 17.63 11.75 5.44 19.18 14.43 9.66 79.05%
EPS 1.53 1.05 0.60 0.20 1.16 1.04 0.59 88.42%
DPS 0.50 0.18 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0959 0.1101 0.1053 0.1003 0.0997 0.1001 0.0947 0.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.14 0.20 0.16 0.10 0.10 0.11 -
P/RPS 0.37 0.40 0.85 1.48 0.26 0.35 0.57 -24.97%
P/EPS 5.61 6.67 16.81 40.00 4.29 4.81 9.32 -28.64%
EY 17.82 15.00 5.95 2.50 23.30 20.80 10.73 40.11%
DY 5.88 2.50 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.95 0.80 0.50 0.50 0.58 32.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 -
Price 0.20 0.18 0.17 0.20 0.17 0.11 0.12 -
P/RPS 0.44 0.51 0.73 1.84 0.44 0.38 0.62 -20.38%
P/EPS 6.60 8.57 14.29 50.00 7.30 5.29 10.17 -24.98%
EY 15.15 11.67 7.00 2.00 13.71 18.91 9.83 33.32%
DY 5.00 1.94 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 1.05 0.82 0.81 1.00 0.85 0.55 0.63 40.44%

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