[KAREX] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 54.52%
YoY- 5572.31%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 218,526 147,131 70,133 219,927 156,791 82,175 0 -
PBT 53,080 35,778 16,370 41,541 27,943 14,483 -457 -
Tax -10,308 -8,255 -3,538 -6,956 -5,561 -3,644 0 -
NP 42,772 27,523 12,832 34,585 22,382 10,839 -457 -
-
NP to SH 42,588 27,379 12,832 34,585 22,382 10,839 -457 -
-
Tax Rate 19.42% 23.07% 21.61% 16.74% 19.90% 25.16% - -
Total Cost 175,754 119,608 57,301 185,342 134,409 71,336 457 5207.63%
-
Net Worth 569,063 243,008 234,781 130,733 94,777 101,401 10,377 1346.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 569,063 243,008 234,781 130,733 94,777 101,401 10,377 1346.94%
NOSH 611,896 405,014 404,794 237,697 182,263 137,029 19,956 881.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.57% 18.71% 18.30% 15.73% 14.28% 13.19% 0.00% -
ROE 7.48% 11.27% 5.47% 26.45% 23.62% 10.69% -4.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.71 36.33 17.33 92.52 86.02 59.97 0.00 -
EPS 6.96 6.76 3.17 14.55 12.28 7.91 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.60 0.58 0.55 0.52 0.74 0.52 47.39%
Adjusted Per Share Value based on latest NOSH - 405,415
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.74 13.97 6.66 20.88 14.88 7.80 0.00 -
EPS 4.04 2.60 1.22 3.28 2.12 1.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5402 0.2307 0.2229 0.1241 0.09 0.0963 0.0099 1342.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 4.59 3.38 2.85 3.00 3.19 4.17 0.00 -
P/RPS 12.85 9.30 16.45 3.24 3.71 6.95 0.00 -
P/EPS 65.95 50.00 89.91 20.62 25.98 52.72 0.00 -
EY 1.52 2.00 1.11 4.85 3.85 1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 5.63 4.91 5.45 6.13 5.64 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 22/08/14 23/05/14 21/02/14 14/11/13 -
Price 3.05 4.05 3.04 2.99 3.13 4.31 3.17 -
P/RPS 8.54 11.15 17.55 3.23 3.64 7.19 0.00 -
P/EPS 43.82 59.91 95.90 20.55 25.49 54.49 -138.43 -
EY 2.28 1.67 1.04 4.87 3.92 1.84 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 6.75 5.24 5.44 6.02 5.82 6.10 -33.90%

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