[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -18.0%
YoY- 184.29%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 100,376 66,099 33,238 157,450 127,959 96,396 65,217 33.13%
PBT 8,920 5,889 3,433 7,477 8,017 6,094 4,206 64.69%
Tax 1,070 -1,562 -834 -2,843 -2,366 -1,785 -1,210 -
NP 9,990 4,327 2,599 4,634 5,651 4,309 2,996 122.38%
-
NP to SH 9,990 4,327 2,599 4,634 5,651 4,309 2,996 122.38%
-
Tax Rate -12.00% 26.52% 24.29% 38.02% 29.51% 29.29% 28.77% -
Total Cost 90,386 61,772 30,639 152,816 122,308 92,087 62,221 28.12%
-
Net Worth 90,385 85,628 80,871 80,871 80,871 80,871 80,871 7.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 3,329 1,902 1,902 1,902 -
Div Payout % - - - 71.86% 33.67% 44.16% 63.51% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 90,385 85,628 80,871 80,871 80,871 80,871 80,871 7.66%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.95% 6.55% 7.82% 2.94% 4.42% 4.47% 4.59% -
ROE 11.05% 5.05% 3.21% 5.73% 6.99% 5.33% 3.70% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.10 13.89 6.99 33.10 26.90 20.26 13.71 33.12%
EPS 2.10 0.91 0.55 0.97 1.19 0.91 0.63 122.33%
DPS 0.00 0.00 0.00 0.70 0.40 0.40 0.40 -
NAPS 0.19 0.18 0.17 0.17 0.17 0.17 0.17 7.66%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.30 14.02 7.05 33.41 27.15 20.45 13.84 33.12%
EPS 2.12 0.92 0.55 0.98 1.20 0.91 0.64 121.40%
DPS 0.00 0.00 0.00 0.71 0.40 0.40 0.40 -
NAPS 0.1918 0.1817 0.1716 0.1716 0.1716 0.1716 0.1716 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.185 0.165 0.18 0.20 0.18 0.205 -
P/RPS 0.85 1.33 2.36 0.54 0.74 0.89 1.50 -31.40%
P/EPS 8.57 20.34 30.20 18.48 16.84 19.87 32.55 -58.75%
EY 11.67 4.92 3.31 5.41 5.94 5.03 3.07 142.58%
DY 0.00 0.00 0.00 3.89 2.00 2.22 1.95 -
P/NAPS 0.95 1.03 0.97 1.06 1.18 1.06 1.21 -14.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 -
Price 0.23 0.18 0.18 0.18 0.195 0.19 0.15 -
P/RPS 1.09 1.30 2.58 0.54 0.72 0.94 1.09 0.00%
P/EPS 10.95 19.79 32.95 18.48 16.42 20.98 23.82 -40.29%
EY 9.13 5.05 3.04 5.41 6.09 4.77 4.20 67.41%
DY 0.00 0.00 0.00 3.89 2.05 2.11 2.67 -
P/NAPS 1.21 1.00 1.06 1.06 1.15 1.12 0.88 23.53%

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