[KARYON] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.71%
YoY- 30.16%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,446 14,385 14,612 22,275 21,072 18,145 17,271 0.67%
PBT 1,809 724 -1,254 1,533 1,841 1,238 1,136 36.40%
Tax -480 -133 329 -411 -426 -279 -214 71.43%
NP 1,329 591 -925 1,122 1,415 959 922 27.63%
-
NP to SH 1,329 591 -925 1,122 1,415 959 922 27.63%
-
Tax Rate 26.53% 18.37% - 26.81% 23.14% 22.54% 18.84% -
Total Cost 16,117 13,794 15,537 21,153 19,657 17,186 16,349 -0.94%
-
Net Worth 35,704 33,489 37,755 38,626 37,733 36,188 34,349 2.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,190 - - - - - - -
Div Payout % 89.55% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,704 33,489 37,755 38,626 37,733 36,188 34,349 2.61%
NOSH 198,358 196,999 188,775 183,934 188,666 180,943 180,784 6.38%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.62% 4.11% -6.33% 5.04% 6.72% 5.29% 5.34% -
ROE 3.72% 1.76% -2.45% 2.90% 3.75% 2.65% 2.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.80 7.30 7.74 12.11 11.17 10.03 9.55 -5.31%
EPS 0.67 0.30 -0.49 0.61 0.75 0.53 0.51 19.97%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.20 0.21 0.20 0.20 0.19 -3.54%
Adjusted Per Share Value based on latest NOSH - 183,934
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.67 3.02 3.07 4.68 4.43 3.81 3.63 0.73%
EPS 0.28 0.12 -0.19 0.24 0.30 0.20 0.19 29.53%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0704 0.0794 0.0812 0.0793 0.0761 0.0722 2.66%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.11 0.08 0.11 0.15 0.15 0.12 0.16 -
P/RPS 1.25 1.10 1.42 1.24 1.34 1.20 1.67 -17.57%
P/EPS 16.42 26.67 -22.45 24.59 20.00 22.64 31.37 -35.07%
EY 6.09 3.75 -4.45 4.07 5.00 4.42 3.19 53.95%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.55 0.71 0.75 0.60 0.84 -19.22%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 -
Price 0.10 0.10 0.14 0.10 0.15 0.14 0.15 -
P/RPS 1.14 1.37 1.81 0.83 1.34 1.40 1.57 -19.22%
P/EPS 14.93 33.33 -28.57 16.39 20.00 26.42 29.41 -36.38%
EY 6.70 3.00 -3.50 6.10 5.00 3.79 3.40 57.24%
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.70 0.48 0.75 0.70 0.79 -20.51%

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