[KARYON] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.65%
YoY- -9.17%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 21,072 18,145 17,271 15,838 14,209 12,907 12,379 42.61%
PBT 1,841 1,238 1,136 1,148 1,340 711 275 255.61%
Tax -426 -279 -214 -286 -211 -77 -74 221.54%
NP 1,415 959 922 862 1,129 634 201 267.75%
-
NP to SH 1,415 959 922 862 1,129 634 201 267.75%
-
Tax Rate 23.14% 22.54% 18.84% 24.91% 15.75% 10.83% 26.91% -
Total Cost 19,657 17,186 16,349 14,976 13,080 12,273 12,178 37.64%
-
Net Worth 37,733 36,188 34,349 34,120 32,257 30,794 25,125 31.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 37,733 36,188 34,349 34,120 32,257 30,794 25,125 31.17%
NOSH 188,666 180,943 180,784 179,583 179,206 181,142 167,500 8.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.72% 5.29% 5.34% 5.44% 7.95% 4.91% 1.62% -
ROE 3.75% 2.65% 2.68% 2.53% 3.50% 2.06% 0.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.17 10.03 9.55 8.82 7.93 7.13 7.39 31.73%
EPS 0.75 0.53 0.51 0.48 0.63 0.35 0.12 239.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.18 0.17 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 179,583
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.47 3.85 3.66 3.36 3.01 2.74 2.63 42.46%
EPS 0.30 0.20 0.20 0.18 0.24 0.13 0.04 283.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0768 0.0729 0.0724 0.0684 0.0653 0.0533 31.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.12 0.16 0.17 0.21 0.26 0.25 -
P/RPS 1.34 1.20 1.67 1.93 2.65 3.65 0.00 -
P/EPS 20.00 22.64 31.37 35.42 33.33 74.29 0.00 -
EY 5.00 4.42 3.19 2.82 3.00 1.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.84 0.89 1.17 1.53 1.67 -41.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.15 0.14 0.15 0.15 0.19 0.22 0.28 -
P/RPS 1.34 1.40 1.57 1.70 2.40 3.09 0.00 -
P/EPS 20.00 26.42 29.41 31.25 30.16 62.86 0.00 -
EY 5.00 3.79 3.40 3.20 3.32 1.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.79 0.79 1.06 1.29 1.87 -45.64%

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