[KARYON] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -78.82%
YoY- -66.89%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,838 14,209 12,907 12,379 11,762 10,851 10,090 35.02%
PBT 1,148 1,340 711 275 1,059 1,105 529 67.54%
Tax -286 -211 -77 -74 -110 -105 -134 65.69%
NP 862 1,129 634 201 949 1,000 395 68.16%
-
NP to SH 862 1,129 634 201 949 1,000 395 68.16%
-
Tax Rate 24.91% 15.75% 10.83% 26.91% 10.39% 9.50% 25.33% -
Total Cost 14,976 13,080 12,273 12,178 10,813 9,851 9,695 33.59%
-
Net Worth 34,120 32,257 30,794 25,125 23,724 23,376 20,387 40.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 34,120 32,257 30,794 25,125 23,724 23,376 20,387 40.91%
NOSH 179,583 179,206 181,142 167,500 131,805 129,870 127,419 25.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.44% 7.95% 4.91% 1.62% 8.07% 9.22% 3.91% -
ROE 2.53% 3.50% 2.06% 0.80% 4.00% 4.28% 1.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.82 7.93 7.13 7.39 8.92 8.36 7.92 7.43%
EPS 0.48 0.63 0.35 0.12 0.72 0.77 0.31 33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.15 0.18 0.18 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.36 3.01 2.74 2.63 2.50 2.30 2.14 35.05%
EPS 0.18 0.24 0.13 0.04 0.20 0.21 0.08 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0684 0.0653 0.0533 0.0503 0.0496 0.0433 40.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.21 0.26 0.25 0.26 0.24 0.20 -
P/RPS 1.93 2.65 3.65 0.00 0.00 0.00 0.00 -
P/EPS 35.42 33.33 74.29 0.00 0.00 0.00 0.00 -
EY 2.82 3.00 1.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.53 1.67 0.00 0.00 1.33 -23.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 -
Price 0.15 0.19 0.22 0.28 0.24 0.28 0.23 -
P/RPS 1.70 2.40 3.09 0.00 0.00 0.00 0.00 -
P/EPS 31.25 30.16 62.86 0.00 0.00 0.00 0.00 -
EY 3.20 3.32 1.59 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.29 1.87 0.00 0.00 1.53 -35.61%

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