[KAREX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 62.49%
YoY- 11244.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 95,984 419,816 313,092 217,484 101,733 395,067 303,977 -53.59%
PBT 1,169 -534 7,260 11,372 7,013 5,647 1,386 -10.72%
Tax -400 680 -2,015 -2,962 -1,805 -2,328 -692 -30.58%
NP 769 146 5,245 8,410 5,208 3,319 694 7.07%
-
NP to SH 769 -1,020 4,079 7,244 4,458 228 -1,199 -
-
Tax Rate 34.22% - 27.75% 26.05% 25.74% 41.23% 49.93% -
Total Cost 95,215 419,670 307,847 209,074 96,525 391,748 303,283 -53.77%
-
Net Worth 463,522 463,522 474,057 453,149 481,139 481,139 471,116 -1.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 5,011 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 463,522 463,522 474,057 453,149 481,139 481,139 471,116 -1.07%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 3.36%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.80% 0.03% 1.68% 3.87% 5.12% 0.84% 0.23% -
ROE 0.17% -0.22% 0.86% 1.60% 0.93% 0.05% -0.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.11 39.85 29.72 21.60 10.15 39.41 30.33 -55.11%
EPS 0.07 -0.10 0.40 0.72 0.44 0.02 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.44 0.44 0.45 0.45 0.48 0.48 0.47 -4.29%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.11 39.85 29.72 20.64 9.66 37.50 28.86 -53.60%
EPS 0.07 -0.10 0.40 0.69 0.42 0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.44 0.44 0.45 0.4302 0.4567 0.4567 0.4472 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.425 0.53 0.625 0.79 0.70 0.485 0.415 -
P/RPS 4.66 1.33 2.10 3.66 6.90 1.23 1.37 126.00%
P/EPS 582.21 -547.39 161.42 109.82 157.39 2,132.25 -346.94 -
EY 0.17 -0.18 0.62 0.91 0.64 0.05 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.97 1.20 1.39 1.76 1.46 1.01 0.88 6.70%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 29/09/21 24/05/21 22/02/21 23/11/20 24/08/20 29/05/20 -
Price 0.425 0.445 0.63 0.75 0.875 1.07 0.605 -
P/RPS 4.66 1.12 2.12 3.47 8.62 2.71 2.00 75.66%
P/EPS 582.21 -459.60 162.71 104.26 196.74 4,704.13 -505.79 -
EY 0.17 -0.22 0.61 0.96 0.51 0.02 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.97 1.01 1.40 1.67 1.82 2.23 1.29 -17.29%

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