[KARYON] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 373.96%
YoY- -56.4%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 31,251 33,966 33,546 32,880 34,518 31,029 30,866 0.83%
PBT 1,989 2,217 1,698 1,450 597 1,819 2,940 -22.98%
Tax -623 -587 -482 -540 -405 -569 -651 -2.89%
NP 1,366 1,630 1,216 910 192 1,250 2,289 -29.18%
-
NP to SH 1,366 1,630 1,216 910 192 1,250 2,289 -29.18%
-
Tax Rate 31.32% 26.48% 28.39% 37.24% 67.84% 31.28% 22.14% -
Total Cost 29,885 32,336 32,330 31,970 34,326 29,779 28,577 3.03%
-
Net Worth 80,871 80,871 66,664 76,103 80,639 79,545 76,299 3.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,902 - 1,666 - - - 2,288 -11.61%
Div Payout % 139.30% - 137.06% - - - 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 80,871 80,871 66,664 76,103 80,639 79,545 76,299 3.96%
NOSH 475,713 475,713 475,713 380,570 383,999 378,787 381,499 15.89%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.37% 4.80% 3.62% 2.77% 0.56% 4.03% 7.42% -
ROE 1.69% 2.02% 1.82% 1.20% 0.24% 1.57% 3.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.57 7.14 8.05 8.64 8.99 8.19 8.09 -12.98%
EPS 0.29 0.34 0.29 0.24 0.05 0.33 0.60 -38.49%
DPS 0.40 0.00 0.40 0.00 0.00 0.00 0.60 -23.74%
NAPS 0.17 0.17 0.16 0.20 0.21 0.21 0.20 -10.29%
Adjusted Per Share Value based on latest NOSH - 380,570
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.57 7.14 7.05 6.91 7.26 6.52 6.49 0.82%
EPS 0.29 0.34 0.26 0.19 0.04 0.26 0.48 -28.59%
DPS 0.40 0.00 0.35 0.00 0.00 0.00 0.48 -11.47%
NAPS 0.17 0.17 0.1401 0.16 0.1695 0.1672 0.1604 3.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.205 0.225 0.23 0.38 0.395 0.43 0.345 -
P/RPS 3.12 3.15 2.86 4.40 4.39 5.25 4.26 -18.79%
P/EPS 71.39 65.67 78.81 158.90 790.00 130.30 57.50 15.56%
EY 1.40 1.52 1.27 0.63 0.13 0.77 1.74 -13.52%
DY 1.95 0.00 1.74 0.00 0.00 0.00 1.74 7.91%
P/NAPS 1.21 1.32 1.44 1.90 1.88 2.05 1.73 -21.25%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.15 0.21 0.235 0.315 0.37 0.385 0.375 -
P/RPS 2.28 2.94 2.92 3.65 4.12 4.70 4.63 -37.72%
P/EPS 52.24 61.29 80.52 131.72 740.00 116.67 62.50 -11.29%
EY 1.91 1.63 1.24 0.76 0.14 0.86 1.60 12.56%
DY 2.67 0.00 1.70 0.00 0.00 0.00 1.60 40.82%
P/NAPS 0.88 1.24 1.47 1.57 1.76 1.83 1.88 -39.79%

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