[KARYON] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -28.89%
YoY- -69.63%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,962 37,698 35,239 37,658 39,855 39,373 38,686 2.18%
PBT 3,902 2,347 590 1,376 1,790 2,635 4,003 -1.68%
Tax -960 -702 -255 -517 -582 -635 -566 42.17%
NP 2,942 1,645 335 859 1,208 2,000 3,437 -9.83%
-
NP to SH 2,942 1,645 335 859 1,208 2,000 3,437 -9.83%
-
Tax Rate 24.60% 29.91% 43.22% 37.57% 32.51% 24.10% 14.14% -
Total Cost 37,020 36,053 34,904 36,799 38,647 37,373 35,249 3.31%
-
Net Worth 99,899 99,899 99,899 99,899 99,899 99,899 95,142 3.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,140 - - - - 1,427 - -
Div Payout % 72.76% - - - - 71.36% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 99,899 99,899 99,899 99,899 99,899 99,899 95,142 3.30%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.36% 4.36% 0.95% 2.28% 3.03% 5.08% 8.88% -
ROE 2.94% 1.65% 0.34% 0.86% 1.21% 2.00% 3.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.40 7.92 7.41 7.92 8.38 8.28 8.13 2.19%
EPS 0.62 0.35 0.07 0.18 0.25 0.42 0.72 -9.47%
DPS 0.45 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.21 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.48 8.00 7.48 7.99 8.46 8.35 8.21 2.17%
EPS 0.62 0.35 0.07 0.18 0.26 0.42 0.73 -10.30%
DPS 0.45 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.212 0.212 0.212 0.212 0.212 0.212 0.2019 3.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.125 0.12 0.13 0.135 0.185 0.165 0.175 -
P/RPS 1.49 1.51 1.75 1.71 2.21 1.99 2.15 -21.66%
P/EPS 20.21 34.70 184.61 74.76 72.85 39.25 24.22 -11.35%
EY 4.95 2.88 0.54 1.34 1.37 2.55 4.13 12.82%
DY 3.60 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.60 0.57 0.62 0.64 0.88 0.79 0.88 -22.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 28/05/19 20/02/19 22/11/18 28/08/18 28/05/18 -
Price 0.155 0.12 0.12 0.145 0.17 0.21 0.175 -
P/RPS 1.85 1.51 1.62 1.83 2.03 2.54 2.15 -9.52%
P/EPS 25.06 34.70 170.40 80.30 66.95 49.95 24.22 2.29%
EY 3.99 2.88 0.59 1.25 1.49 2.00 4.13 -2.27%
DY 2.90 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.74 0.57 0.57 0.69 0.81 1.00 0.88 -10.89%

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