[KARYON] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 2.21%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 32,863 33,238 29,491 31,563 31,179 31,251 33,966 -2.17%
PBT 2,456 3,433 -540 1,923 1,888 1,989 2,217 7.04%
Tax -728 -834 -477 -581 -575 -623 -587 15.38%
NP 1,728 2,599 -1,017 1,342 1,313 1,366 1,630 3.95%
-
NP to SH 1,728 2,599 -1,017 1,342 1,313 1,366 1,630 3.95%
-
Tax Rate 29.64% 24.29% - 30.21% 30.46% 31.32% 26.48% -
Total Cost 31,135 30,639 30,508 30,221 29,866 29,885 32,336 -2.48%
-
Net Worth 85,628 80,871 80,871 80,871 80,871 80,871 80,871 3.87%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 1,427 - - 1,902 - -
Div Payout % - - 0.00% - - 139.30% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 85,628 80,871 80,871 80,871 80,871 80,871 80,871 3.87%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.26% 7.82% -3.45% 4.25% 4.21% 4.37% 4.80% -
ROE 2.02% 3.21% -1.26% 1.66% 1.62% 1.69% 2.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.91 6.99 6.20 6.63 6.55 6.57 7.14 -2.15%
EPS 0.36 0.55 -0.21 0.28 0.28 0.29 0.34 3.87%
DPS 0.00 0.00 0.30 0.00 0.00 0.40 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.91 6.99 6.20 6.63 6.55 6.57 7.14 -2.15%
EPS 0.36 0.55 -0.21 0.28 0.28 0.29 0.34 3.87%
DPS 0.00 0.00 0.30 0.00 0.00 0.40 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.165 0.18 0.20 0.18 0.205 0.225 -
P/RPS 2.68 2.36 2.90 3.01 2.75 3.12 3.15 -10.18%
P/EPS 50.93 30.20 -84.20 70.90 65.22 71.39 65.67 -15.54%
EY 1.96 3.31 -1.19 1.41 1.53 1.40 1.52 18.41%
DY 0.00 0.00 1.67 0.00 0.00 1.95 0.00 -
P/NAPS 1.03 0.97 1.06 1.18 1.06 1.21 1.32 -15.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.18 0.18 0.18 0.195 0.19 0.15 0.21 -
P/RPS 2.61 2.58 2.90 2.94 2.90 2.28 2.94 -7.61%
P/EPS 49.55 32.95 -84.20 69.12 68.84 52.24 61.29 -13.18%
EY 2.02 3.04 -1.19 1.45 1.45 1.91 1.63 15.32%
DY 0.00 0.00 1.67 0.00 0.00 2.67 0.00 -
P/NAPS 1.00 1.06 1.06 1.15 1.12 0.88 1.24 -13.32%

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