[KAREX] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 115.08%
YoY- -82.75%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 122,654 99,493 103,511 95,984 106,724 95,608 115,751 3.94%
PBT -2,861 -1,184 -3,612 1,169 -7,794 -4,112 4,359 -
Tax -540 436 801 -400 2,695 947 -1,157 -39.91%
NP -3,401 -748 -2,811 769 -5,099 -3,165 3,202 -
-
NP to SH -3,401 -748 -2,811 769 -5,099 -3,165 2,786 -
-
Tax Rate - - - 34.22% - - 26.54% -
Total Cost 126,055 100,241 106,322 95,215 111,823 98,773 112,549 7.87%
-
Net Worth 452,988 463,522 463,522 463,522 463,522 474,057 453,149 -0.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 452,988 463,522 463,522 463,522 463,522 474,057 453,149 -0.02%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -2.77% -0.75% -2.72% 0.80% -4.78% -3.31% 2.77% -
ROE -0.75% -0.16% -0.61% 0.17% -1.10% -0.67% 0.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.64 9.44 9.83 9.11 10.13 9.08 11.49 0.87%
EPS -0.32 -0.07 -0.27 0.07 -0.48 -0.30 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.44 0.44 0.45 0.45 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.64 9.44 9.83 9.11 10.13 9.08 10.99 3.91%
EPS -0.32 -0.07 -0.27 0.07 -0.48 -0.30 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.44 0.44 0.45 0.4302 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.37 0.40 0.405 0.425 0.53 0.625 0.79 -
P/RPS 3.18 4.24 4.12 4.66 5.23 6.89 6.87 -40.24%
P/EPS -114.61 -563.35 -151.78 582.21 -109.50 -208.03 285.55 -
EY -0.87 -0.18 -0.66 0.17 -0.91 -0.48 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.92 0.97 1.20 1.39 1.76 -38.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 21/02/22 26/11/21 29/09/21 24/05/21 22/02/21 -
Price 0.36 0.395 0.40 0.425 0.445 0.63 0.75 -
P/RPS 3.09 4.18 4.07 4.66 4.39 6.94 6.52 -39.29%
P/EPS -111.51 -556.31 -149.91 582.21 -91.94 -209.69 271.09 -
EY -0.90 -0.18 -0.67 0.17 -1.09 -0.48 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.91 0.97 1.01 1.40 1.67 -36.83%

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 1 of 1 comments

highnoon

Found the bottom!

2021-11-29 15:00

Post a Comment