[KAREX] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 38.04%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 218,108 107,591 361,452 269,819 177,603 80,037 343,617 -26.08%
PBT 9,332 5,186 37,049 33,249 23,850 10,451 79,350 -75.90%
Tax -1,826 -1,003 -8,243 -7,451 -5,391 -2,323 -12,927 -72.78%
NP 7,506 4,183 28,806 25,798 18,459 8,128 66,423 -76.53%
-
NP to SH 7,380 4,213 27,946 25,046 18,144 8,137 66,685 -76.85%
-
Tax Rate 19.57% 19.34% 22.25% 22.41% 22.60% 22.23% 16.29% -
Total Cost 210,602 103,408 332,646 244,021 159,144 71,909 277,194 -16.69%
-
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.44% 3.89% 7.97% 9.56% 10.39% 10.16% 19.33% -
ROE 1.50% 0.84% 5.58% 5.10% 3.69% 1.66% 13.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.76 10.73 36.06 26.92 17.72 7.98 34.28 -26.07%
EPS 0.74 0.42 2.79 2.50 1.81 0.81 6.65 -76.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.49 0.49 0.49 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.70 10.21 34.31 25.61 16.86 7.60 32.62 -26.09%
EPS 0.70 0.40 2.65 2.38 1.72 0.77 6.33 -76.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 1.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.51 1.70 2.16 2.36 2.46 2.41 -
P/RPS 5.97 14.07 4.71 8.02 13.32 30.81 7.03 -10.29%
P/EPS 176.57 359.27 60.98 86.45 130.38 303.04 36.23 186.62%
EY 0.57 0.28 1.64 1.16 0.77 0.33 2.76 -64.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.02 3.40 4.41 4.82 5.02 5.02 -34.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.04 1.50 1.46 2.05 2.34 2.50 2.42 -
P/RPS 4.78 13.97 4.05 7.62 13.21 31.31 7.06 -22.84%
P/EPS 141.26 356.89 52.37 82.04 129.27 307.97 36.38 146.43%
EY 0.71 0.28 1.91 1.22 0.77 0.32 2.75 -59.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.00 2.92 4.18 4.78 5.10 5.04 -43.77%

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