[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -79.03%
YoY- 59.96%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 123,602 90,769 59,051 28,625 110,353 83,890 55,919 69.27%
PBT 9,940 7,065 4,223 2,012 8,870 6,385 3,894 86.24%
Tax -1,830 -2,086 -1,264 -486 -1,592 -1,387 -1,056 44.03%
NP 8,110 4,979 2,959 1,526 7,278 4,998 2,838 100.73%
-
NP to SH 8,110 4,979 2,959 1,526 7,278 4,998 2,838 100.73%
-
Tax Rate 18.41% 29.53% 29.93% 24.16% 17.95% 21.72% 27.12% -
Total Cost 115,492 85,790 56,092 27,099 103,075 78,892 53,081 67.51%
-
Net Worth 67,774 66,620 63,169 54,705 45,637 52,360 50,082 22.23%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,993 1,753 - - 2,401 833 - -
Div Payout % 61.58% 35.21% - - 33.00% 16.67% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,774 66,620 63,169 54,705 45,637 52,360 50,082 22.23%
NOSH 356,709 350,633 332,471 287,924 240,198 238,000 238,487 30.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.56% 5.49% 5.01% 5.33% 6.60% 5.96% 5.08% -
ROE 11.97% 7.47% 4.68% 2.79% 15.95% 9.55% 5.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.65 25.89 17.76 9.94 45.94 35.25 23.45 29.57%
EPS 2.27 1.42 0.89 0.53 3.03 2.10 1.19 53.50%
DPS 1.40 0.50 0.00 0.00 1.00 0.35 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.22 0.21 -6.42%
Adjusted Per Share Value based on latest NOSH - 287,924
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.22 19.26 12.53 6.07 23.41 17.80 11.86 69.29%
EPS 1.72 1.06 0.63 0.32 1.54 1.06 0.60 101.15%
DPS 1.06 0.37 0.00 0.00 0.51 0.18 0.00 -
NAPS 0.1438 0.1413 0.134 0.1161 0.0968 0.1111 0.1063 22.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.17 0.16 0.16 0.18 0.17 0.14 0.20 -
P/RPS 0.49 0.62 0.90 1.81 0.37 0.40 0.85 -30.61%
P/EPS 7.48 11.27 17.98 33.96 5.61 6.67 16.81 -41.57%
EY 13.37 8.87 5.56 2.94 17.82 15.00 5.95 71.13%
DY 8.24 3.13 0.00 0.00 5.88 2.50 0.00 -
P/NAPS 0.89 0.84 0.84 0.95 0.89 0.64 0.95 -4.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/11/12 28/08/12 25/05/12 24/02/12 25/11/11 26/08/11 -
Price 0.17 0.17 0.16 0.16 0.20 0.18 0.17 -
P/RPS 0.49 0.66 0.90 1.61 0.44 0.51 0.73 -23.24%
P/EPS 7.48 11.97 17.98 30.19 6.60 8.57 14.29 -34.92%
EY 13.37 8.35 5.56 3.31 15.15 11.67 7.00 53.63%
DY 8.24 2.94 0.00 0.00 5.00 1.94 0.00 -
P/NAPS 0.89 0.89 0.84 0.84 1.05 0.82 0.81 6.45%

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