[KARYON] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 124.87%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 22,459 19,546 19,751 17,446 14,385 14,612 22,275 0.55%
PBT 1,844 1,112 1,849 1,809 724 -1,254 1,533 13.11%
Tax -492 -422 -457 -480 -133 329 -411 12.75%
NP 1,352 690 1,392 1,329 591 -925 1,122 13.25%
-
NP to SH 1,352 690 1,392 1,329 591 -925 1,122 13.25%
-
Tax Rate 26.68% 37.95% 24.72% 26.53% 18.37% - 26.81% -
Total Cost 21,107 18,856 18,359 16,117 13,794 15,537 21,153 -0.14%
-
Net Worth 42,694 40,064 35,794 35,704 33,489 37,755 38,626 6.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,335 1,193 1,190 - - - -
Div Payout % - 193.55% 85.71% 89.55% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 42,694 40,064 35,794 35,704 33,489 37,755 38,626 6.90%
NOSH 237,192 222,580 198,857 198,358 196,999 188,775 183,934 18.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.02% 3.53% 7.05% 7.62% 4.11% -6.33% 5.04% -
ROE 3.17% 1.72% 3.89% 3.72% 1.76% -2.45% 2.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.47 8.78 9.93 8.80 7.30 7.74 12.11 -15.13%
EPS 0.57 0.31 0.70 0.67 0.30 -0.49 0.61 -4.42%
DPS 0.00 0.60 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.20 0.21 -9.77%
Adjusted Per Share Value based on latest NOSH - 198,358
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.76 4.15 4.19 3.70 3.05 3.10 4.73 0.42%
EPS 0.29 0.15 0.30 0.28 0.13 -0.20 0.24 13.45%
DPS 0.00 0.28 0.25 0.25 0.00 0.00 0.00 -
NAPS 0.0906 0.085 0.0759 0.0758 0.0711 0.0801 0.082 6.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.12 0.11 0.10 0.11 0.08 0.11 0.15 -
P/RPS 1.27 1.25 1.01 1.25 1.10 1.42 1.24 1.60%
P/EPS 21.05 35.48 14.29 16.42 26.67 -22.45 24.59 -9.85%
EY 4.75 2.82 7.00 6.09 3.75 -4.45 4.07 10.85%
DY 0.00 5.45 6.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.56 0.61 0.47 0.55 0.71 -3.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 -
Price 0.11 0.12 0.39 0.10 0.10 0.14 0.10 -
P/RPS 1.16 1.37 3.93 1.14 1.37 1.81 0.83 25.02%
P/EPS 19.30 38.71 55.71 14.93 33.33 -28.57 16.39 11.52%
EY 5.18 2.58 1.79 6.70 3.00 -3.50 6.10 -10.33%
DY 0.00 5.00 1.54 6.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 2.17 0.56 0.59 0.70 0.48 17.34%

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