[KAREX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 4.89%
YoY- -59.08%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 204,824 95,730 379,924 290,824 205,708 92,158 408,014 -36.75%
PBT 1,354 261 3,804 3,741 4,258 2,388 14,278 -79.11%
Tax -307 -106 -747 -243 -1,012 -615 -4,090 -82.12%
NP 1,047 155 3,057 3,498 3,246 1,773 10,188 -77.96%
-
NP to SH -65 -167 2,533 3,539 3,374 1,978 10,103 -
-
Tax Rate 22.67% 40.61% 19.64% 6.50% 23.77% 25.75% 28.65% -
Total Cost 203,777 95,575 376,867 287,326 202,462 90,385 397,826 -35.90%
-
Net Worth 481,139 491,163 491,163 491,163 491,163 491,163 481,139 0.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,011 - 5,011 5,011 5,011 5,011 10,023 -36.92%
Div Payout % 0.00% - 197.86% 141.62% 148.54% 253.38% 99.22% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 481,139 491,163 491,163 491,163 491,163 491,163 481,139 0.00%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.51% 0.16% 0.80% 1.20% 1.58% 1.92% 2.50% -
ROE -0.01% -0.03% 0.52% 0.72% 0.69% 0.40% 2.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.43 9.55 37.90 29.01 20.52 9.19 40.70 -36.75%
EPS -0.01 -0.02 0.25 0.35 0.34 0.20 1.01 -
DPS 0.50 0.00 0.50 0.50 0.50 0.50 1.00 -36.92%
NAPS 0.48 0.49 0.49 0.49 0.49 0.49 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.44 9.09 36.06 27.61 19.53 8.75 38.73 -36.76%
EPS -0.01 -0.02 0.24 0.34 0.32 0.19 0.96 -
DPS 0.48 0.00 0.48 0.48 0.48 0.48 0.95 -36.48%
NAPS 0.4567 0.4662 0.4662 0.4662 0.4662 0.4662 0.4567 0.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.555 0.425 0.545 0.445 0.47 0.775 0.82 -
P/RPS 2.72 4.45 1.44 1.53 2.29 8.43 2.01 22.27%
P/EPS -8,558.74 -2,550.95 215.67 126.04 139.63 392.74 81.36 -
EY -0.01 -0.04 0.46 0.79 0.72 0.25 1.23 -
DY 0.90 0.00 0.92 1.12 1.06 0.65 1.22 -18.31%
P/NAPS 1.16 0.87 1.11 0.91 0.96 1.58 1.71 -22.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 28/08/19 30/05/19 25/02/19 26/11/18 28/08/18 -
Price 0.455 0.45 0.495 0.53 0.43 0.59 0.735 -
P/RPS 2.23 4.71 1.31 1.83 2.10 6.42 1.81 14.88%
P/EPS -7,016.63 -2,701.01 195.88 150.12 127.75 298.99 72.92 -
EY -0.01 -0.04 0.51 0.67 0.78 0.33 1.37 -
DY 1.10 0.00 1.01 0.94 1.16 0.85 1.36 -13.15%
P/NAPS 0.95 0.92 1.01 1.08 0.88 1.20 1.53 -27.15%

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