[KAREX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 101.62%
YoY- 64.13%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,037 343,617 260,895 172,672 76,093 298,094 218,526 -48.71%
PBT 10,451 79,350 65,291 53,600 26,626 73,282 53,080 -66.05%
Tax -2,323 -12,927 -10,911 -9,283 -4,522 -13,552 -10,308 -62.86%
NP 8,128 66,423 54,380 44,317 22,104 59,730 42,772 -66.84%
-
NP to SH 8,137 66,685 54,568 44,937 22,288 59,553 42,588 -66.72%
-
Tax Rate 22.23% 16.29% 16.71% 17.32% 16.98% 18.49% 19.42% -
Total Cost 71,909 277,194 206,515 128,355 53,989 238,364 175,754 -44.79%
-
Net Worth 491,163 481,139 701,662 467,774 460,440 406,758 569,063 -9.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 491,163 481,139 701,662 467,774 460,440 406,758 569,063 -9.32%
NOSH 1,002,375 1,002,375 1,002,375 668,250 667,305 625,782 611,896 38.83%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.16% 19.33% 20.84% 25.67% 29.05% 20.04% 19.57% -
ROE 1.66% 13.86% 7.78% 9.61% 4.84% 14.64% 7.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.98 34.28 26.03 25.84 11.40 47.64 35.71 -63.07%
EPS 0.81 6.65 5.44 6.72 3.34 6.34 6.96 -76.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.70 0.70 0.69 0.65 0.93 -34.68%
Adjusted Per Share Value based on latest NOSH - 668,250
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.60 32.62 24.77 16.39 7.22 28.30 20.74 -48.69%
EPS 0.77 6.33 5.18 4.27 2.12 5.65 4.04 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4567 0.6661 0.444 0.4371 0.3861 0.5402 -9.33%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.46 2.41 3.80 4.13 3.25 3.07 4.59 -
P/RPS 30.81 7.03 14.60 15.98 28.50 6.44 12.85 78.85%
P/EPS 303.04 36.23 69.80 61.42 97.31 32.26 65.95 175.62%
EY 0.33 2.76 1.43 1.63 1.03 3.10 1.52 -63.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.02 5.02 5.43 5.90 4.71 4.72 4.94 1.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 27/05/16 24/02/16 30/11/15 25/08/15 28/05/15 -
Price 2.50 2.42 2.32 4.06 3.93 3.22 3.05 -
P/RPS 31.31 7.06 8.91 15.71 34.46 6.76 8.54 137.20%
P/EPS 307.97 36.38 42.62 60.38 117.66 33.84 43.82 265.60%
EY 0.32 2.75 2.35 1.66 0.85 2.96 2.28 -72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 5.04 3.31 5.80 5.70 4.95 3.28 34.10%

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