[KAREX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -365.54%
YoY- -128.19%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 145,027 421,642 298,988 199,495 95,984 419,816 313,092 -40.10%
PBT 2,821 -6,488 -3,627 -2,443 1,169 -534 7,260 -46.72%
Tax -528 297 837 401 -400 680 -2,015 -59.01%
NP 2,293 -6,191 -2,790 -2,042 769 146 5,245 -42.36%
-
NP to SH 2,293 -6,191 -2,790 -2,042 769 -1,020 4,079 -31.86%
-
Tax Rate 18.72% - - - 34.22% - 27.75% -
Total Cost 142,734 427,833 301,778 201,537 95,215 419,670 307,847 -40.06%
-
Net Worth 463,522 452,988 463,522 463,522 463,522 463,522 474,057 -1.48%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 463,522 452,988 463,522 463,522 463,522 463,522 474,057 -1.48%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.58% -1.47% -0.93% -1.02% 0.80% 0.03% 1.68% -
ROE 0.49% -1.37% -0.60% -0.44% 0.17% -0.22% 0.86% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.77 40.02 28.38 18.94 9.11 39.85 29.72 -40.09%
EPS 0.22 -0.59 -0.26 -0.19 0.07 -0.10 0.40 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.44 0.44 0.44 0.44 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.77 40.02 28.38 18.94 9.11 39.85 29.72 -40.09%
EPS 0.22 -0.59 -0.26 -0.19 0.07 -0.10 0.40 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.44 0.44 0.44 0.44 0.45 -1.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.36 0.37 0.40 0.405 0.425 0.53 0.625 -
P/RPS 2.62 0.92 1.41 2.14 4.66 1.33 2.10 15.87%
P/EPS 165.39 -62.96 -151.03 -208.94 582.21 -547.39 161.42 1.63%
EY 0.60 -1.59 -0.66 -0.48 0.17 -0.18 0.62 -2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.91 0.92 0.97 1.20 1.39 -29.63%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 27/05/22 21/02/22 26/11/21 29/09/21 24/05/21 -
Price 0.565 0.36 0.395 0.40 0.425 0.445 0.63 -
P/RPS 4.10 0.90 1.39 2.11 4.66 1.12 2.12 55.16%
P/EPS 259.57 -61.26 -149.15 -206.36 582.21 -459.60 162.71 36.49%
EY 0.39 -1.63 -0.67 -0.48 0.17 -0.22 0.61 -25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.84 0.90 0.91 0.97 1.01 1.40 -5.79%

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