[KAREX] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -94.03%
YoY- -73.38%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 134,960 507,847 383,927 256,878 129,509 532,066 397,201 -51.21%
PBT 4,649 30,996 25,707 17,356 7,172 15,131 9,592 -38.21%
Tax -3,250 -7,555 -7,105 -4,776 -1,916 -4,653 -3,054 4.22%
NP 1,399 23,441 18,602 12,580 5,256 10,478 6,538 -64.12%
-
NP to SH 1,399 23,441 18,602 12,580 5,256 10,478 6,538 -64.12%
-
Tax Rate 69.91% 24.37% 27.64% 27.52% 26.72% 30.75% 31.84% -
Total Cost 133,561 484,406 365,325 244,298 124,253 521,588 390,663 -51.01%
-
Net Worth 474,057 484,591 484,591 474,057 484,591 474,057 463,522 1.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 15,801 10,534 5,267 5,267 5,267 - -
Div Payout % - 67.41% 56.63% 41.87% 100.22% 50.27% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 474,057 484,591 484,591 474,057 484,591 474,057 463,522 1.50%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.04% 4.62% 4.85% 4.90% 4.06% 1.97% 1.65% -
ROE 0.30% 4.84% 3.84% 2.65% 1.08% 2.21% 1.41% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.81 48.21 36.44 24.38 12.29 50.51 37.70 -51.21%
EPS 0.13 2.23 1.77 1.19 0.50 0.99 0.62 -64.60%
DPS 0.00 1.50 1.00 0.50 0.50 0.50 0.00 -
NAPS 0.45 0.46 0.46 0.45 0.46 0.45 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.81 48.21 36.44 24.38 12.29 50.51 37.70 -51.21%
EPS 0.13 2.23 1.77 1.19 0.50 0.99 0.62 -64.60%
DPS 0.00 1.50 1.00 0.50 0.50 0.50 0.00 -
NAPS 0.45 0.46 0.46 0.45 0.46 0.45 0.44 1.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.84 0.805 0.795 0.73 0.56 0.57 0.66 -
P/RPS 6.56 1.67 2.18 2.99 4.56 1.13 1.75 140.73%
P/EPS 632.53 36.18 45.02 61.13 112.24 57.31 106.35 227.20%
EY 0.16 2.76 2.22 1.64 0.89 1.74 0.94 -69.18%
DY 0.00 1.86 1.26 0.68 0.89 0.88 0.00 -
P/NAPS 1.87 1.75 1.73 1.62 1.22 1.27 1.50 15.78%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 23/08/24 21/05/24 26/02/24 24/11/23 28/08/23 26/05/23 -
Price 0.91 0.83 0.86 0.86 0.67 0.625 0.62 -
P/RPS 7.10 1.72 2.36 3.53 5.45 1.24 1.64 164.92%
P/EPS 685.24 37.30 48.70 72.02 134.29 62.84 99.90 259.74%
EY 0.15 2.68 2.05 1.39 0.74 1.59 1.00 -71.67%
DY 0.00 1.81 1.16 0.58 0.75 0.80 0.00 -
P/NAPS 2.02 1.80 1.87 1.91 1.46 1.39 1.41 27.00%

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