[KAREX] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -62.57%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 343,617 260,895 172,672 76,093 298,094 218,526 147,131 76.11%
PBT 79,350 65,291 53,600 26,626 73,282 53,080 35,778 70.14%
Tax -12,927 -10,911 -9,283 -4,522 -13,552 -10,308 -8,255 34.88%
NP 66,423 54,380 44,317 22,104 59,730 42,772 27,523 80.01%
-
NP to SH 66,685 54,568 44,937 22,288 59,553 42,588 27,379 81.12%
-
Tax Rate 16.29% 16.71% 17.32% 16.98% 18.49% 19.42% 23.07% -
Total Cost 277,194 206,515 128,355 53,989 238,364 175,754 119,608 75.21%
-
Net Worth 481,139 701,662 467,774 460,440 406,758 569,063 243,008 57.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 481,139 701,662 467,774 460,440 406,758 569,063 243,008 57.74%
NOSH 1,002,375 1,002,375 668,250 667,305 625,782 611,896 405,014 83.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.33% 20.84% 25.67% 29.05% 20.04% 19.57% 18.71% -
ROE 13.86% 7.78% 9.61% 4.84% 14.64% 7.48% 11.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.28 26.03 25.84 11.40 47.64 35.71 36.33 -3.80%
EPS 6.65 5.44 6.72 3.34 6.34 6.96 6.76 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.70 0.70 0.69 0.65 0.93 0.60 -13.83%
Adjusted Per Share Value based on latest NOSH - 667,305
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.62 24.77 16.39 7.22 28.30 20.74 13.97 76.09%
EPS 6.33 5.18 4.27 2.12 5.65 4.04 2.60 81.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.6661 0.444 0.4371 0.3861 0.5402 0.2307 57.72%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.41 3.80 4.13 3.25 3.07 4.59 3.38 -
P/RPS 7.03 14.60 15.98 28.50 6.44 12.85 9.30 -17.03%
P/EPS 36.23 69.80 61.42 97.31 32.26 65.95 50.00 -19.34%
EY 2.76 1.43 1.63 1.03 3.10 1.52 2.00 23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.43 5.90 4.71 4.72 4.94 5.63 -7.36%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 -
Price 2.42 2.32 4.06 3.93 3.22 3.05 4.05 -
P/RPS 7.06 8.91 15.71 34.46 6.76 8.54 11.15 -26.28%
P/EPS 36.38 42.62 60.38 117.66 33.84 43.82 59.91 -28.31%
EY 2.75 2.35 1.66 0.85 2.96 2.28 1.67 39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 3.31 5.80 5.70 4.95 3.28 6.75 -17.71%

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