[KAREX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 106.5%
YoY- 4821.94%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 147,131 70,133 219,927 156,791 82,175 0 0 -
PBT 35,778 16,370 41,541 27,943 14,483 -457 -632 -
Tax -8,255 -3,538 -6,956 -5,561 -3,644 0 0 -
NP 27,523 12,832 34,585 22,382 10,839 -457 -632 -
-
NP to SH 27,379 12,832 34,585 22,382 10,839 -457 -632 -
-
Tax Rate 23.07% 21.61% 16.74% 19.90% 25.16% - - -
Total Cost 119,608 57,301 185,342 134,409 71,336 457 632 3164.98%
-
Net Worth 243,008 234,781 130,733 94,777 101,401 10,377 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 243,008 234,781 130,733 94,777 101,401 10,377 0 -
NOSH 405,014 404,794 237,697 182,263 137,029 19,956 0 -
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.71% 18.30% 15.73% 14.28% 13.19% 0.00% 0.00% -
ROE 11.27% 5.47% 26.45% 23.62% 10.69% -4.40% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.33 17.33 92.52 86.02 59.97 0.00 0.00 -
EPS 6.76 3.17 14.55 12.28 7.91 -2.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.55 0.52 0.74 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,180
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.97 6.66 20.88 14.88 7.80 0.00 0.00 -
EPS 2.60 1.22 3.28 2.12 1.03 -0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2307 0.2229 0.1241 0.09 0.0963 0.0099 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 3.38 2.85 3.00 3.19 4.17 0.00 0.00 -
P/RPS 9.30 16.45 3.24 3.71 6.95 0.00 0.00 -
P/EPS 50.00 89.91 20.62 25.98 52.72 0.00 0.00 -
EY 2.00 1.11 4.85 3.85 1.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.63 4.91 5.45 6.13 5.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 22/08/14 23/05/14 21/02/14 14/11/13 - -
Price 4.05 3.04 2.99 3.13 4.31 3.17 0.00 -
P/RPS 11.15 17.55 3.23 3.64 7.19 0.00 0.00 -
P/EPS 59.91 95.90 20.55 25.49 54.49 -138.43 0.00 -
EY 1.67 1.04 4.87 3.92 1.84 -0.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.75 5.24 5.44 6.02 5.82 6.10 0.00 -

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