[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -85.96%
YoY- -54.15%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 131,973 98,427 65,547 31,029 130,627 99,761 67,632 55.96%
PBT 5,564 3,866 2,416 1,819 11,979 9,039 6,140 -6.33%
Tax -1,996 -1,514 -974 -569 -3,079 -2,428 -1,616 15.07%
NP 3,568 2,352 1,442 1,250 8,900 6,611 4,524 -14.60%
-
NP to SH 3,568 2,352 1,442 1,250 8,900 6,611 4,524 -14.60%
-
Tax Rate 35.87% 39.16% 40.31% 31.28% 25.70% 26.86% 26.32% -
Total Cost 128,405 96,075 64,105 29,779 121,727 93,150 63,108 60.36%
-
Net Worth 66,664 76,103 79,689 79,545 76,068 75,988 76,033 -8.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,666 - - - 4,183 1,899 - -
Div Payout % 46.71% - - - 47.01% 28.74% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 66,664 76,103 79,689 79,545 76,068 75,988 76,033 -8.37%
NOSH 475,713 380,570 379,473 378,787 380,341 379,942 380,168 16.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.70% 2.39% 2.20% 4.03% 6.81% 6.63% 6.69% -
ROE 5.35% 3.09% 1.81% 1.57% 11.70% 8.70% 5.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.67 25.87 17.27 8.19 34.34 26.26 17.79 46.73%
EPS 0.92 0.62 0.38 0.33 2.34 1.74 1.19 -15.72%
DPS 0.40 0.00 0.00 0.00 1.10 0.50 0.00 -
NAPS 0.16 0.20 0.21 0.21 0.20 0.20 0.20 -13.78%
Adjusted Per Share Value based on latest NOSH - 378,787
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.00 20.88 13.91 6.58 27.71 21.17 14.35 55.95%
EPS 0.76 0.50 0.31 0.27 1.89 1.40 0.96 -14.38%
DPS 0.35 0.00 0.00 0.00 0.89 0.40 0.00 -
NAPS 0.1414 0.1615 0.1691 0.1688 0.1614 0.1612 0.1613 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.23 0.38 0.395 0.43 0.345 0.325 0.235 -
P/RPS 0.73 1.47 2.29 5.25 1.00 1.24 1.32 -32.55%
P/EPS 26.86 61.48 103.95 130.30 14.74 18.68 19.75 22.68%
EY 3.72 1.63 0.96 0.77 6.78 5.35 5.06 -18.49%
DY 1.74 0.00 0.00 0.00 3.19 1.54 0.00 -
P/NAPS 1.44 1.90 1.88 2.05 1.73 1.62 1.18 14.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 0.235 0.315 0.37 0.385 0.375 0.36 0.28 -
P/RPS 0.74 1.22 2.14 4.70 1.09 1.37 1.57 -39.35%
P/EPS 27.44 50.96 97.37 116.67 16.03 20.69 23.53 10.76%
EY 3.64 1.96 1.03 0.86 6.24 4.83 4.25 -9.78%
DY 1.70 0.00 0.00 0.00 2.93 1.39 0.00 -
P/NAPS 1.47 1.57 1.76 1.83 1.88 1.80 1.40 3.29%

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