[KARYON] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 66.78%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,463 27,971 30,054 25,865 22,628 22,678 23,497 8.22%
PBT 2,485 2,491 2,634 1,260 934 2,651 1,711 28.16%
Tax -205 -331 -750 -306 -362 -496 -264 -15.47%
NP 2,280 2,160 1,884 954 572 2,155 1,447 35.29%
-
NP to SH 2,280 2,160 1,884 954 572 2,155 1,447 35.29%
-
Tax Rate 8.25% 13.29% 28.47% 24.29% 38.76% 18.71% 15.43% -
Total Cost 24,183 25,811 28,170 24,911 22,056 20,523 22,050 6.33%
-
Net Worth 46,580 52,219 50,081 47,699 47,666 47,362 45,070 2.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,593 830 - - 715 - - -
Div Payout % 69.89% 38.46% - - 125.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 46,580 52,219 50,081 47,699 47,666 47,362 45,070 2.21%
NOSH 245,161 237,362 238,481 238,499 238,333 236,813 237,213 2.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.62% 7.72% 6.27% 3.69% 2.53% 9.50% 6.16% -
ROE 4.89% 4.14% 3.76% 2.00% 1.20% 4.55% 3.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.79 11.78 12.60 10.84 9.49 9.58 9.91 5.81%
EPS 0.93 0.91 0.79 0.40 0.24 0.91 0.61 32.36%
DPS 0.65 0.35 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.19 0.22 0.21 0.20 0.20 0.20 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 238,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.56 5.88 6.32 5.44 4.76 4.77 4.94 8.17%
EPS 0.48 0.45 0.40 0.20 0.12 0.45 0.30 36.68%
DPS 0.33 0.17 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0979 0.1098 0.1053 0.1003 0.1002 0.0996 0.0947 2.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.14 0.20 0.16 0.10 0.10 0.11 -
P/RPS 1.57 1.19 1.59 1.48 1.05 1.04 1.11 25.92%
P/EPS 18.28 15.38 25.32 40.00 41.67 10.99 18.03 0.91%
EY 5.47 6.50 3.95 2.50 2.40 9.10 5.55 -0.96%
DY 3.82 2.50 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.95 0.80 0.50 0.50 0.58 32.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 -
Price 0.20 0.18 0.17 0.20 0.17 0.11 0.12 -
P/RPS 1.85 1.53 1.35 1.84 1.79 1.15 1.21 32.61%
P/EPS 21.51 19.78 21.52 50.00 70.83 12.09 19.67 6.12%
EY 4.65 5.06 4.65 2.00 1.41 8.27 5.08 -5.71%
DY 3.25 1.94 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 1.05 0.82 0.81 1.00 0.85 0.55 0.63 40.44%

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