[KARYON] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 215.42%
YoY- 60.51%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 17,271 15,838 14,209 12,907 12,379 11,762 10,851 36.20%
PBT 1,136 1,148 1,340 711 275 1,059 1,105 1.85%
Tax -214 -286 -211 -77 -74 -110 -105 60.54%
NP 922 862 1,129 634 201 949 1,000 -5.25%
-
NP to SH 922 862 1,129 634 201 949 1,000 -5.25%
-
Tax Rate 18.84% 24.91% 15.75% 10.83% 26.91% 10.39% 9.50% -
Total Cost 16,349 14,976 13,080 12,273 12,178 10,813 9,851 40.04%
-
Net Worth 34,349 34,120 32,257 30,794 25,125 23,724 23,376 29.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 34,349 34,120 32,257 30,794 25,125 23,724 23,376 29.15%
NOSH 180,784 179,583 179,206 181,142 167,500 131,805 129,870 24.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.34% 5.44% 7.95% 4.91% 1.62% 8.07% 9.22% -
ROE 2.68% 2.53% 3.50% 2.06% 0.80% 4.00% 4.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.55 8.82 7.93 7.13 7.39 8.92 8.36 9.25%
EPS 0.51 0.48 0.63 0.35 0.12 0.72 0.77 -23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 0.15 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 181,142
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.66 3.36 3.01 2.74 2.63 2.50 2.30 36.18%
EPS 0.20 0.18 0.24 0.13 0.04 0.20 0.21 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0724 0.0684 0.0653 0.0533 0.0503 0.0496 29.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.17 0.21 0.26 0.25 0.26 0.24 -
P/RPS 1.67 1.93 2.65 3.65 0.00 0.00 0.00 -
P/EPS 31.37 35.42 33.33 74.29 0.00 0.00 0.00 -
EY 3.19 2.82 3.00 1.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 1.17 1.53 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 -
Price 0.15 0.15 0.19 0.22 0.28 0.24 0.28 -
P/RPS 1.57 1.70 2.40 3.09 0.00 0.00 0.00 -
P/EPS 29.41 31.25 30.16 62.86 0.00 0.00 0.00 -
EY 3.40 3.20 3.32 1.59 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 0.79 1.06 1.29 1.87 0.00 0.00 -

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