[KAREX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -87.8%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 361,452 269,819 177,603 80,037 343,617 260,895 172,672 63.71%
PBT 37,049 33,249 23,850 10,451 79,350 65,291 53,600 -21.84%
Tax -8,243 -7,451 -5,391 -2,323 -12,927 -10,911 -9,283 -7.62%
NP 28,806 25,798 18,459 8,128 66,423 54,380 44,317 -24.98%
-
NP to SH 27,946 25,046 18,144 8,137 66,685 54,568 44,937 -27.16%
-
Tax Rate 22.25% 22.41% 22.60% 22.23% 16.29% 16.71% 17.32% -
Total Cost 332,646 244,021 159,144 71,909 277,194 206,515 128,355 88.78%
-
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 668,250 31.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.97% 9.56% 10.39% 10.16% 19.33% 20.84% 25.67% -
ROE 5.58% 5.10% 3.69% 1.66% 13.86% 7.78% 9.61% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.06 26.92 17.72 7.98 34.28 26.03 25.84 24.90%
EPS 2.79 2.50 1.81 0.81 6.65 5.44 6.72 -44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.70 0.70 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.31 25.61 16.86 7.60 32.62 24.77 16.39 63.71%
EPS 2.65 2.38 1.72 0.77 6.33 5.18 4.27 -27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 0.444 4.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 2.16 2.36 2.46 2.41 3.80 4.13 -
P/RPS 4.71 8.02 13.32 30.81 7.03 14.60 15.98 -55.74%
P/EPS 60.98 86.45 130.38 303.04 36.23 69.80 61.42 -0.47%
EY 1.64 1.16 0.77 0.33 2.76 1.43 1.63 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 4.41 4.82 5.02 5.02 5.43 5.90 -30.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 24/02/16 -
Price 1.46 2.05 2.34 2.50 2.42 2.32 4.06 -
P/RPS 4.05 7.62 13.21 31.31 7.06 8.91 15.71 -59.52%
P/EPS 52.37 82.04 129.27 307.97 36.38 42.62 60.38 -9.05%
EY 1.91 1.22 0.77 0.32 2.75 2.35 1.66 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.18 4.78 5.10 5.04 3.31 5.80 -36.74%

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