[KAREX] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 113.37%
YoY- 152.6%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,093 298,094 218,526 147,131 70,133 219,927 156,791 -38.21%
PBT 26,626 73,282 53,080 35,778 16,370 41,541 27,943 -3.16%
Tax -4,522 -13,552 -10,308 -8,255 -3,538 -6,956 -5,561 -12.86%
NP 22,104 59,730 42,772 27,523 12,832 34,585 22,382 -0.82%
-
NP to SH 22,288 59,553 42,588 27,379 12,832 34,585 22,382 -0.27%
-
Tax Rate 16.98% 18.49% 19.42% 23.07% 21.61% 16.74% 19.90% -
Total Cost 53,989 238,364 175,754 119,608 57,301 185,342 134,409 -45.52%
-
Net Worth 460,440 406,758 569,063 243,008 234,781 130,733 94,777 186.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 460,440 406,758 569,063 243,008 234,781 130,733 94,777 186.56%
NOSH 667,305 625,782 611,896 405,014 404,794 237,697 182,263 137.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 29.05% 20.04% 19.57% 18.71% 18.30% 15.73% 14.28% -
ROE 4.84% 14.64% 7.48% 11.27% 5.47% 26.45% 23.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.40 47.64 35.71 36.33 17.33 92.52 86.02 -73.97%
EPS 3.34 6.34 6.96 6.76 3.17 14.55 12.28 -57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.65 0.93 0.60 0.58 0.55 0.52 20.73%
Adjusted Per Share Value based on latest NOSH - 405,208
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.22 28.30 20.74 13.97 6.66 20.88 14.88 -38.22%
EPS 2.12 5.65 4.04 2.60 1.22 3.28 2.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.3861 0.5402 0.2307 0.2229 0.1241 0.09 186.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.25 3.07 4.59 3.38 2.85 3.00 3.19 -
P/RPS 28.50 6.44 12.85 9.30 16.45 3.24 3.71 288.84%
P/EPS 97.31 32.26 65.95 50.00 89.91 20.62 25.98 140.98%
EY 1.03 3.10 1.52 2.00 1.11 4.85 3.85 -58.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.72 4.94 5.63 4.91 5.45 6.13 -16.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 23/05/14 -
Price 3.93 3.22 3.05 4.05 3.04 2.99 3.13 -
P/RPS 34.46 6.76 8.54 11.15 17.55 3.23 3.64 346.90%
P/EPS 117.66 33.84 43.82 59.91 95.90 20.55 25.49 176.97%
EY 0.85 2.96 2.28 1.67 1.04 4.87 3.92 -63.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.70 4.95 3.28 6.75 5.24 5.44 6.02 -3.57%

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